RNS Number : 6426V
Prudential PLC
11 August 2015
 



IFRS Disclosure and Additional Financial Information

Prudential plc Half Year 2015 results

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED INCOME STATEMENT

 



 

2015 £m


2014 £m



Note

Half year


Half year

Full year

Earned premiums, net of reinsurance

 

17,884


16,189

32,033

Investment return

 

6,110


13,379

25,787

Other income

 

1,285


1,059

2,306

Total revenue, net of reinsurance

 

25,279


30,627

60,126

Benefits and claims and movement in unallocated surplus of with-profits funds, net of reinsurance

 

(18,618)


(25,549)

(50,169)

Acquisition costs and other expenditure

B3

(4,505)


(3,336)

(6,752)

Finance costs: interest on core structural borrowings of shareholder-financed operations

 

(148)


(170)

(341)

Disposal of Japan Life business:

 

 

 

 

 

 

Cumulative exchange loss recycled from other comprehensive income

D1

(46)



Remeasurement adjustments

D1


(11)

(13)

Total charges, net of reinsurance

 

(23,317)


(29,066)

(57,275)

Share of profits from joint ventures and associates, net of related tax

 

122


147

303

Profit before tax (being tax attributable to shareholders' and policyholders' returns)*

 

2,084


1,708

3,154

Less tax charge attributable to policyholders' returns

 

(202)


(284)

(540)

Profit before tax attributable to shareholders

B1.1

1,882


1,424

2,614

Total tax charge attributable to policyholders and shareholders

B5

(646)


(563)

(938)

Adjustment to remove tax charge attributable to policyholders' returns

 

202


284

540

Tax charge attributable to shareholders' returns

B5

(444)


(279)

(398)

Profit for the period attributable to equity holders of the Company

 

1,438


1,145

2,216

 



 

2015


2014

Earnings per share (in pence)

 

Half year


Half year

Full year

Based on profit attributable to the equity holders of the Company:

B6






Basic

 

56.3p


45.0p

86.9p


Diluted

 

56.2p


44.9p

86.8p



 

 

 

 

 

 




2015


2014

Dividends per share (in pence)

Note

Half year


Half year

Full year

Dividends relating to reporting period:

B7






Interim dividend (2015 and 2014)


12.31p


11.19p

11.19p


Final dividend (2014)



25.74p

Total


12.31p


11.19p

36.93p

Dividends declared and paid in reporting period:

B7






Current year interim dividend



11.19p


Final dividend for prior year


25.74p


23.84p

23.84p

Total


25.74p


23.84p

35.03p

*  This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.

   This is because the corporate taxes of the Group include those on the income of consolidated with-profits and unit-linked funds that, through adjustments to benefits, are borne by policyholders. These amounts are required to be included in the tax charge of the Company under IAS 12. Consequently, the profit before all taxes measure (which is determined after deducting the cost of policyholder benefits and movements in the liability for unallocated surplus of the PAC with-profits fund after adjusting for taxes borne by policyholders) is not representative of pre-tax profits attributable to shareholders.

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 




2015 £m


2014 £m



Note

Half year


Half year

Full year








Profit for the period


1,438


1,145

2,216








Other comprehensive (loss) income:






Items that may be reclassified subsequently to profit or loss






Exchange movements on foreign operations and net investment hedges:







Exchange movements arising during the period


(165)


(115)

215


Cumulative exchange loss of Japan Life business recycled through profit or loss

D1

46



Related tax


(1)


(2)

5




(120)


(117)

220








Net unrealised valuation movements on securities of US insurance operations classified as available-for-sale:







Net unrealised holding (losses) gains arising during the period


(661)


1,060

1,039


Deduct net gains included in the income statement on disposal and impairment


(101)


(37)

(83)


Total

C3.3(b)

(762)


1,023

956


Related change in amortisation of deferred acquisition costs

C5.1(b)

165


(212)

(87)


Related tax


209


(284)

(304)




(388)


527

565








Total


(508)


410

785








Items that will not be reclassified to profit or loss






Shareholders' share of actuarial gains and losses on defined benefit pension schemes:







Gross


(21)


12

(12)


Related tax


4


(2)

2




(17)


10

(10)








Other comprehensive (loss) income for the period, net of related tax


(525)


420

775








Total comprehensive income for the period attributable to the equity

holders of the Company


913


1,565

2,991








 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 




 Period ended 30 June 2015 £m



Share

 capital

Share

premium

Retained

  earnings

Translation

reserve

Available

-for-sale

 securities

reserves

Shareholders'

equity 


Non-

 controlling

  interests


Total

 Equity



Note

note C9

note C9









Reserves












Profit for the period


-

-

1,438

-

-

1,438



1,438

Other comprehensive loss


-

-

(17)

(120)

(388)

(525)



(525)

Total comprehensive income (loss) for the period


1,421

(120)

(388)

913



913













Dividends

B7

(659)

(659)



(659)

Reserve movements in respect of share-based payments


66

66



66

Change in non-controlling interests


















Share capital and share premium












New share capital subscribed

C9

2

2



2














Treasury shares












Movement in own shares in respect of share-based payment plans


(40)

(40)



(40)

Movement in own shares purchased by funds consolidated under IFRS


11

11



11

Net increase (decrease) in equity


2

799

(120)

(388)

293



293

At beginning of period


128

1,908

8,788

31

956

11,811


1


11,812

At end of period


128

1,910

9,587

(89)

568

12,104


1


12,105

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Continued)

 




 Period ended 30 June 2014 £m



Share

 capital

Share

premium

Retained

  earnings

Translation

reserve

Available

-for-sale

 securities

reserves

Shareholders'

equity 


Non-

 controlling

  interests


Total

 Equity



Note

note C9

note C9









Reserves












Profit for the period


1,145

1,145



1,145

Other comprehensive income (loss)


10

(117)

527

420



420

Total comprehensive income (loss) for the period


1,155

(117)

527

1,565



1,565













Dividends

B7

(610)

(610)



(610)

Reserve movements in respect of share-based payments


52

52



52

Change in non-controlling interests


















Share capital and share premium












New share capital subscribed

C9

8

8



8














Treasury shares












Movement in own shares in respect of share-based payment plans


(34)

(34)



(34)

Movement in own shares purchased by funds consolidated under IFRS


(6)

(6)



(6)

Net increase (decrease) in equity


8

557

(117)

527

975



975

At beginning of period


128

1,895

7,425

(189)

391

9,650


1


9,651

At end of period


128

1,903

7,982

(306)

918

10,625


1


10,626

 

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Continued)

 





 Year ended 31 December 2014 £m



Share

 capital 

Share

premium

Retained

  earnings

Translation

reserve

Available

-for-sale

 securities

reserves

Shareholders'

equity


Non-

 controlling

  interests


Total

 equity



Note

note C9

note C9









Reserves












Profit for the year


2,216

2,216



2,216

Other comprehensive (loss) income


(10)

220

565

775



775

Total comprehensive income for the year


2,206

220

565

2,991



2,991













Dividends

B7

(895)

(895)



(895)

Reserve movements in respect of share-based payments


106

106



106

Change in non-controlling interests

















Share capital and share premium












New share capital subscribed

C9

13

13



13














Treasury shares












Movement in own shares in respect of share-based payment plans


(48)

(48)



(48)

Movement in own shares purchased by funds consolidated under IFRS


(6)

(6)



(6)

Net increase in equity


13

1,363

220

565

2,161



2,161

At beginning of year


128

1,895

7,425

(189)

391

9,650


1


9,651

At end of year


128

1,908

8,788

31

956

11,811


1


11,812

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 





 

2015 £m


2014 £m





Note

30 Jun


30 Jun

31 Dec

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets attributable to shareholders:

 

 

 

 

 

 

Goodwill

C5.1(a)

1,461


1,458

1,463


Deferred acquisition costs and other intangible assets

C5.1(b)

7,310


5,944

7,261


Total

 

8,771


7,402

8,724


 

 

 

 

 

Intangible assets attributable to with-profits funds:

 

 

 

 

 

 

Goodwill in respect of acquired subsidiaries for venture fund and other

investment purposes

 

184


177

186


Deferred acquisition costs and other intangible assets

 

49


63

61


Total

 

233


240

247

Total intangible assets

 

9,004


7,642

8,971


 

 

 

 

 

Other non-investment and non-cash assets:

 

 

 

 

 

 

Property, plant and equipment

C1.1

984


910

978


Reinsurers' share of insurance contract liabilities

 

7,259


6,743

7,167


Deferred tax assets

C7

2,820


2,173

2,765


Current tax recoverable

 

220


158

117


Accrued investment income

 

2,575


2,413

2,667


Other debtors

 

3,626


3,643

1,852


Total

 

17,484


16,040

15,546


 

 

 

 

 

Investments of long-term business and other operations:

 

 

 

 

 

 

Investment properties

 

13,259


11,754

12,764


Investment in joint ventures and associates accounted for using the equity method

 

962


911

1,017


Financial investments*:

 

 

 

 

 

 

 

Loans

C3.4

12,578


12,457

12,841



Equity securities and portfolio holdings in unit trusts

 

155,253


130,566

144,862



Debt securities

C3.3

142,307


134,177

145,251



Other investments

 

7,713


5,908

7,623



Deposits

 

11,043


13,057

13,096


Total

 

343,115


308,830

337,454





 

 

 

 

 

Assets held for sale

D1


875

824

Cash and cash equivalents

 

8,298


5,903

6,409

Total assets

C1,C3.1

377,901


339,290

369,204

Included within financial investments are £3,599 million of lent securities as at 30 June 2015 (30 June 2014: £3,953 million; 31 December 2014: £4,578 million).

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 



 

2015 £m


2014 £m



Note

30 Jun


30 Jun

31 Dec

Equity and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Shareholders' equity 

 

12,104


10,625

11,811

Non-controlling interests

 

1


1

1

Total equity

 

12,105


10,626

11,812



 

 

 

 

 

Liabilities

 

 

 

 

 

Policyholder liabilities and unallocated surplus of with-profits funds:

 

 

 

 

 

 

Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)

 

313,620


283,704

309,539


Unallocated surplus of with-profits-funds

 

12,768


13,044

12,450


Total

C4.1(a)

326,388


296,748

321,989



 

 

 

 

 

Core structural borrowings of shareholder-financed operations:

 

 

 

 

 

 

Subordinated debt

 

3,897


3,597

3,320


Other

 

983


970

984


Total

C6.1

4,880


4,567

4,304



 

 

 

 

 

Other borrowings:

 

 

 

 

 

 

Operational borrowings attributable to shareholder-financed operations

C6.2(a)

2,504


2,243

2,263


Borrowings attributable to with-profits operations

C6.2(b)

1,089


864

1,093



 

 

 

 

 

Other non-insurance liabilities:

 

 

 

 

 

 

Obligations under funding, securities lending and sale and repurchase agreements

 

3,296


2,188

2,347


Net asset value attributable to unit holders of consolidated unit trusts and similar funds

 

10,007


5,262

7,357


Deferred tax liabilities

C7

4,325


3,855

4,291


Current tax liabilities

 

393


475

617


Accruals and deferred income

 

750


731

947


Other creditors

 

5,515


4,999

4,262


Provisions

 

546


534

724


Derivative liabilities

 

1,758


1,400

2,323


Other liabilities

 

4,345


3,970

4,105


Total

 

30,935


23,414

26,973

Liabilities held for sale

D1


828

770

Total liabilities

C1,C3.1

365,796


328,664

357,392

Total equity and liabilities

 

377,901


339,290

369,204

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 




 

2015 £m


2014 £m




Note

Half year


Half year

Full year




 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Profit before tax (being tax attributable to shareholders' and policyholders' returns)note (i)

 

2,084


1,708

3,154

Non-cash movements in operating assets and liabilities reflected in profit

before taxnote (ii)

 

704


(1,162)

(1,178)

Other itemsnote (iii)

 

(389)


38

(148)

Net cash flows from operating activities

 

2,399


584

1,828

Cash flows from investing activities

 

 

 

 

 

Net cash outflows from purchases and disposals of property, plant and equipment

 

(90)


(50)

(162)

Net cash inflows (outflows) from corporate transactionsnote (iv)

 

34


(534)

(383)

Net cash flows from investing activities

 

(56)


(584)

(545)

Cash flows from financing activities

 

 

 

 

 

Structural borrowings of the Group:

 

 

 

 

 

 

Shareholder-financed operations:note (v)

C6.1







Issue of subordinated debt, net of costs

 

590




Redemption of subordinated debt

 


(445)



Interest paid

 

(144)


(169)

(330)


With-profits operations:note (vi)

C6.2







Interest paid

 

(4)


(4)

(9)

Equity capital:

 

 

 

 

 

 

Issues of ordinary share capital

 

2


8

13


Dividends paid

 

(659)


(610)

(895)

Net cash flows from financing activities

 

(215)


(775)

(1,666)

Net increase (decrease) in cash and cash equivalents

 

2,128


(775)

(383)

Cash and cash equivalents at beginning of period

 

6,409


6,785

6,785

Effect of exchange rate changes on cash and cash equivalents

 

(239)


(107)

7

Cash and cash equivalents at end of period

 

8,298


5,903

6,409

 

Notes

(i)      This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.

(ii)     The adjusting items to profit before tax included within non-cash movements in operating assets and liabilities reflected in profit before tax are as follows:

 


2015 £m


2014 £m


Half year


Half year

Full year

Other non-investment and non-cash assets

(2,004)


(2,461)

(1,521)

Investments

(8,431)


(15,866)

(30,746)

Policyholder liabilities (including unallocated surplus)

6,795


15,110

27,292

Other liabilities (including operational borrowings)

4,344


2,055

3,797

Non-cash movements in operating assets and liabilities reflected in profit before tax

704


(1,162)

(1,178)

 

(iii)     The adjusting items to profit before tax included within other items are adjustments in respect of non-cash items together with operational interest receipts and payments, dividend receipts and tax paid.

(iv)    Net cash flows for corporate transactions are for distribution rights and the acquisition and disposal of businesses.

(v)     Structural borrowings of shareholder-financed operations exclude borrowings to support short-term fixed income securities programmes, non-recourse borrowings of investment subsidiaries of shareholder-financed operations and other borrowings of shareholder-financed operations. Cash flows in respect of these borrowings are included within cash flows from operating activities.

(vi)    Interest paid on structural borrowings of with-profits operations relate solely to the £100 million 8.5 per cent undated subordinated guaranteed bonds, which contribute to the solvency base of the Scottish Amicable Insurance Fund (SAIF), a ring-fenced sub-fund of the PAC with-profits fund. Cash flows in respect of other borrowings of with-profits funds, which principally relate to consolidated investment funds, are included within cash flows from operating activities.

 

International Financial Reporting Standards (IFRS) Basis Results

 

NOTES

 

A     BACKGROUND

A1   Basis of preparation, audit status and exchange rates

 

These condensed consolidated interim financial statements for the six months ended 30 June 2015 have been prepared in accordance with IAS 34 'Interim Financial Reporting' as issued by the International Accounting Standards Board (IASB) and as endorsed by the European Union (EU). The Group's policy for preparing this interim financial information is to use the accounting policies adopted by the Group in its last consolidated financial statements, as updated by any changes in accounting policies it intends to make in its next consolidated financial statements as a result of new or amended IFRS that are applicable or available for early adoption for the next annual financial statements and other policy improvements. EU-endorsed IFRS may differ from IFRSs issued by the IASB if, at any point in time, new or amended IFRS have not been endorsed by the EU. At 30 June 2015, there were no unendorsed standards effective for the period ended 30 June 2015 affecting the condensed consolidated financial statements of the Group, and there were no differences between IFRS endorsed by the EU and IFRS issued by the IASB in terms of their application to the Group.

 

The IFRS basis results for the 2015 and 2014 half years are unaudited. The 2014 full year IFRS basis results have been derived from the 2014 statutory accounts. The auditors have reported on the 2014 statutory accounts which have been delivered to the Registrar of Companies. The auditors' report was: (i) unqualified; (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report; and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

 

The exchange rates applied for balances and transactions in currencies other than the presentational currency of the Group, pounds sterling (GBP) were:

 


Closing

rate at

 30 Jun 2015

Average

for the

6 months to

30 Jun 2015

Closing

rate at

 30 Jun 2014

Average

for the

6 months to

30 Jun 2014

Closing

rate at

 31 Dec 2014

Average for

12 months to

31 Dec 2014

Local currency: £







Hong Kong

12.19

11.81

13.25

12.95

12.09

12.78

Indonesia

20,968.02

19,760.02

20,270.27

19,573.46

19,311.31

19,538.56

Malaysia

5.93

5.55

5.49

5.45

5.45

5.39

Singapore

2.12

2.06

2.13

2.10

2.07

2.09

India

100.15

95.76

102.84

101.45

98.42

100.53

Vietnam

34,345.42

32,832.81

36,471.11

35,266.15

33,348.46

34,924.62

Thailand

53.12

50.21

55.49

54.34

51.30

53.51

US

1.57

1.52

1.71

1.67

1.56

1.65

 

Certain notes to the financial statements present half year 2014 comparative information at Constant Exchange Rates (CER), in addition to the reporting at Actual Exchange Rates (AER) used throughout the condensed consolidated financial statements. AER are actual historical exchange rates for the specific accounting period, being the average rates over the period for the income statement and the closing rates at the balance sheet date for the balance sheet. CER results are calculated by translating prior period results using the current period foreign exchange rate ie current period average rates for the income statement and current period closing rates for the balance sheet.

 

The accounting policies applied by the Group in determining the IFRS basis results in this report are the same as those previously applied in the Group's consolidated financial statements for the year ended 31 December 2014, except for the adoption of the new and amended accounting pronouncements for Group IFRS reporting as described below.

 

A2   Adoption of new accounting pronouncements in 2015

 

The Group has adopted the Annual improvements to IFRSs 2010 - 2012 cycle and 2011 - 2013 cycle which were effective in 2015.

 

Except for a change to the presentation of the Prudential Capital business as a separate reporting segment, as described in the note B1.3, consideration of these improvements has had no impact on the financial statements of the Group.

 

B       EARNINGS PERFORMANCE

 

B1      Analysis of performance by segment

 

B1.1   Segment results - profit before tax

 

For memorandum disclosure purposes, the table below presents the half year 2015 results on both actual exchange rates (AER) and constant exchange rates (CER) bases so as to eliminate the impact of exchange translation.

 



 

2015 £m


2014 £m


%


2014 £m



Note

Half year


AER

Half year

CER

Half year


Half year 2015 vs

half year 2014

AER

Half year 2015 vs

half year 2014

CER


Full year



 

 

 

note (v)

note (v)


note (v)

note (v)



Asia operations

 

 

 

 

 

 

 

 

 

 

Insurance operations

B4(a)

576


484

498


19%

16%


1,052

Development expenses

 

(2)


(1)

(1)


(100)%

(100)%


(2)

Total Asia insurance operations after

development expenses

 

574


483

497


19%

15%


1,050

Eastspring Investments

 

58


42

43


38%

35%


90

Total Asia operations

 

632


525

540


20%

17%


1,140



 

 

 

 

 

 

 

 

 

 

US operations

 

 

 

 

 

 

 

 

 

 

Jackson (US insurance operations)

B4(b)

834


686

751


22%

11%


1,431

Broker-dealer and asset management

 

12


(5)

(5)


340%

340%


12

Total US operations

 

846


681

746


24%

13%


1,443



 

 

 

 

 

 

 

 

 

 

UK operations

 

 

 

 

 

 

 

 

 

 

UK insurance operations:

B4(c)











Long-term business*

 

436


366

366


19%

19%


729


General insurance commission note (i)

 

17


12

12


42%

42%


24

Total UK insurance operations

 

453


378

378


20%

20%


753

M&G

 

251


227

227


11%

11%


446

Prudential Capital

 

7


22

22


(68)%

(68)%


42

Total UK operations

 

711


627

627


13%

13%


1,241



 

 

 

 

 

 

 

 

 

 

Total segment profit

 

2,189


1,833

1,913


19%

14%


3,824



 

 

 

 

 

 

 

 

 

 

Other income and expenditure

 

 

 

 

 

 

 

 

 

 

Investment return and other income

 

11


3

3


267%

267%


15

Interest payable on core structural borrowings

 

(148)


(170)

(170)


13%

13%


(341)

Corporate expenditurenote (ii)

 

(146)


(138)

(138)


(6)%

(6)%


(293)

Total

 

(283)


(305)

(305)


7%

7%


(619)

Solvency II implementation costs

 

(17)


(11)

(11)


(55)%

(55)%


(28)

Restructuring costs note (iii)

 

(8)


(4)

(4)


(100)%

(100)%


(14)

Results of the sold PruHealth and PruProtect businesses*

 


8

8


(100)%

(100)%


23

Operating profit based on longer-term

investment returns

 

1,881


1,521

1,601


24%

17%


3,186



 

 

 

 

 

 

 

 

 

 

Short-term fluctuations in investment returns on shareholder-backed business

B1.2

86


(45)

(57)


291%

251%


(574)

Gain on sale of PruHealth and PruProtectnote (iv)

 



n/a

n/a


86

Amortisation of acquisition accounting

adjustmentsnote (vi)

 

(39)


(44)

(48)


11%

19%


(79)

Cumulative exchange loss on the sold Japan Life business recycled from other comprehensive income

D1

(46)



n/a

n/a


Costs of domestication of Hong Kong branchnote (vii)

 


(8)

(8)


100%

100%


(5)

Profit before tax attributable to shareholders

 

1,882


1,424

1,488


32%

26%


2,614



 

 

 

 

 

 

 

 

 

 

 

 

 

2015


2014


%


2014



 

Half year


AER

Half year

CER

Half year


Half year 2015 vs

half year 2014

AER

Half year 2015 vs

half year 2014

CER


Full year

Basic earnings per share (in pence)

B6



note (v)

note (v)


note (v)

note (v)



Based on operating profit based on longer-term investment returns

 

57.0p


45.2p

47.4

p

26%

20%


96.6p

Based on profit for the period

 

56.3p


45.0p

46.9

p

25%

20%


86.9p

In order to show the UK long-term business on a comparable basis, the half year and full year 2014 comparative results exclude the contribution from the sold PruHealth and PruProtect businesses.

 

Notes

(i)      The Group's UK insurance operations transferred its general insurance business to Churchill in 2002. General insurance commission represents the commission receivable net of expenses for Prudential-branded general insurance products as part of this arrangement which terminates in 2016.

(ii)     Corporate expenditure as shown above is for Group Head Office and Asia Regional Head Office.

(iii)     Restructuring costs are incurred in the UK and represent one-off business development expenses.

(iv)      In November 2014, PAC completed the sale of its 25 per cent equity stake in PruHealth and PruProtect businesses to Discovery Group Europe Limited for £155 million in cash giving rise to a gain on disposal of £86 million.

(v)     For definitions of actual exchange rates (AER) and constant exchange rates (CER) refer to note A1.

(vi)    Amortisation of acquisition accounting adjustments principally relate to the acquired REALIC business of Jackson.

(vii)   On 1 January 2014, the Hong Kong branch of the Prudential Assurance Company Limited was transferred to separate subsidiaries established in Hong Kong.

 

B1.2   Short-term fluctuations in investment returns on shareholder-backed business

 



2015 £m


2014 £m



Half year


Half year

Full year

Insurance operations:

 

 

 

 

 

Asia note (i)

(57)


119

178


US note (ii)

228


(226)

(1,103)


UK note (iii)

(96)


93

464

Other operationsnote (iv)

11


(31)

(113)

Total

86


(45)

(574)

 

Notes

(i)      Asia insurance operations

In Asia, the negative short-term fluctuations of £(57) million (half year 2014: positive £119 million; full year 2014: positive £178 million) primarily reflect net unrealised movements on bond holdings following rises in bond yields across most countries in the region during the period.

(ii)     US insurance operations

         The short-term fluctuations in investment returns for US insurance operations comprise amounts, net of related amortisation of deferred acquisition costs, in respect of the following items:

 




2015 £m 


2014 £m




Half year


Half year

Full year


Net equity hedge resultnote (a)

214


(478)

(1,574)


Other than equity-related derivativesnote (b)

(71)


208

391


Debt securities note (c)

66


16

47


Equity-type investments: actual less longer-term return

7


21

16


Other items

12


7

17


Total

228


(226)

(1,103)

 

The short-term fluctuations in investment returns shown in the table above are stated net of a charge for the related amortisation of deferred acquisition costs of £188 million (half year 2014: credit of £107 million; full year 2014: credit of £653 million). See note C5.1(b).

 

Notes

(a)  Net equity hedge result

 

This result comprises the net effect of:

 

-    The accounting value movements on the variable annuity guarantee and fixed index annuity embedded option liabilities;

-    Fair value movements on free-standing equity derivatives;

-    A portion of the fee assessments as well as claim payments, in respect of guarantee liabilities; and

-    Related amortisation of DAC.

 

Movements in the accounting values of the variable annuity guarantee liabilities include those for:

 

-    The Guaranteed Minimum Death Benefit (GMDB) and the "for life" portion of Guaranteed Minimum Withdrawal Benefit (GMWB) guarantees which are valued under the US GAAP insurance measurement basis applied for IFRS in a way that substantially does not recognise the effect of equity market and interest rate changes. These represent the majority of the guarantees offered by Jackson; and

-    The "not for life" portion of GMWB embedded derivative liabilities which are required to be fair valued. Fair value movements on these liabilities include the effects of changes to levels of equity markets, implied volatility and interest rates.

 

The free-standing equity derivatives are held to manage equity exposures of the variable annuity guarantees and fixed index annuity embedded options.

 

The net equity hedge result therefore includes significant accounting mismatches and other factors that detract from the presentation of an economic result. These other factors include:

 

-    The variable annuity guarantees and fixed index annuity embedded options are only partially fair valued under grandfathered GAAP;

-    The interest rate exposure being managed through the other than equity related derivative programme explained in note (b) below; and

-    Jackson's management of its economic exposures for a number of other factors that are treated differently in the accounting frameworks such as future fees and assumed volatility levels.

 

(b)  Other than equity-related derivatives

      

The fluctuations for this item comprise the net effect of:

 

-    Fair value movements on free-standing, other than equity-related derivatives;

-    Accounting effects of the Guaranteed Minimum Income Benefit (GMIB) reinsurance; and

-    Related amortisation of DAC.

 

The free-standing, other than equity-related derivatives, are held to manage interest rate exposures and durations within the general account and the variable annuity guarantees and fixed index annuity embedded options described in note (a) above.

 

The direct Guaranteed Minimum Income Benefit (GMIB) liability is valued using the US GAAP measurement basis applied for IFRS reporting in a way that substantially does not recognise the effects of market movements. Reinsurance arrangements are in place so as to essentially fully insulate Jackson from the GMIB exposure. Notwithstanding that the liability is essentially fully reinsured, as the reinsurance asset is net settled it is deemed a derivative under IAS 39 which requires fair valuation.

 

The fluctuations for this item therefore include significant accounting mismatches caused by: 

 

-    The fair value movements recorded in the income statement on the derivative programme being in respect of the management of interest rate exposures of the variable and fixed index annuity business, as well as the fixed annuity business guarantees and durations within the general account; 

-    Fair value movements on Jackson's debt securities of the general account which are recorded in other comprehensive income rather than the income statement; and

-    The mixed measurement model that applies for the GMIB and its reinsurance.

 

(c)     Short-term fluctuations related to debt securities

 



2015 £m 


2014 £m



Half year 


Half year

Full year

Short-term fluctuations relating to debt securities

 

 

 

 

Credits (charges) in the period:

 

 

 

 


Losses on sales of impaired and deteriorating bonds

(13)


(1)

(5)


Bond write downs

(3)


(5)

(4)


Recoveries / reversals

15


14

19


Total (charges) credits in the period

(1)


8

10

Add: Risk margin allowance deducted from operating profit based on longer-term investment returns

41


38

78



40


46

88

Interest-related realised gains:

 

 

 

 


Arising in the period

95


20

63


Less: Amortisation of gains and losses arising in current and prior years to operating profit based on longer-term investment returns

(61)


(43)

(87)



34


(23)

(24)

Related amortisation of deferred acquisition costs

(8)


(7)

(17)

Total short-term fluctuations related to debt securities

66


16

47

 

The debt securities of Jackson are held in the general account of the business. Realised gains and losses are recorded in the income statement with normalised returns included in operating profit and variations from year to year are included in the short-term fluctuations category. The risk margin reserve charge for longer-term credit-related losses included in operating profit based on longer-term investment returns of Jackson for half year 2015 is based on an average annual risk margin reserve of 23 basis points (half year 2014: 23 basis points; full year 2014: 24 basis points) on average book values of US$54.3 billion (half year 2014: US$54.7 billion; full year 2014: US$54.5 billion) as shown below:

 























Half year 2015


Half year 2014


Full year 2014

Moody's rating category

 (or equivalent under

 NAIC ratings of mortgage-backed securities)

 Average

 book

 value


RMR


Annual expected loss


 Average

 book

 value


RMR


Annual expected loss


 Average

 book

 value


RMR


Annual expected loss


US$m


%


US$m

£m


US$m


%


US$m

£m


US$m


%


US$m

£m






















A3 or higher

28,211


0.13


(37)

(24)


27,849


0.12


(32)

(19)


27,912


0.12


(34)

(21)

Baa1, 2 or 3

24,317


0.25


(60)

(40)


24,982


0.25


(62)

(37)


24,714


0.25


(62)

(38)

Ba1, 2 or 3

1,333


1.18


(16)

(10)


1,363


1.25


(17)

(10)


1,390


1.23


(17)

(10)

B1, 2 or 3

396


3.07


(12)

(8)


386


3.02


(12)

(7)


385


3.04


(12)

(7)

Below B3

43


3.69


(2)

(1)


108


3.71


(4)

(2)


92


3.70


(4)

(2)

Total

54,300


0.23


(127)

(83)


54,688


0.23


(127)

(75)


54,493


0.24


(129)

(78)






















Related amortisation of deferred acquisition costs (see below)


24

16






22

13






25

15

Risk margin reserve charge to operating profit for longer-term credit related losses


(103)

(67)






(105)

(62)






(104)

(63)

 

Consistent with the basis of measurement of insurance assets and liabilities for Jackson's IFRS results, the charges and credits to operating profits based on longer-term investment returns are partially offset by related amortisation of deferred acquisition costs.

 

In addition to the accounting for realised gains and losses described above for Jackson general account debt securities, included within the statement of other comprehensive income is a pre-tax charge for unrealised loss on debt securities classified as available-for-sale net of related amortisation of deferred acquisition costs of £(597) million (half year 2014: net unrealised gains of £811 million; full year 2014: net unrealised gains of £869 million). Temporary market value movements do not reflect defaults or impairments. Additional details of the movement in the value of the Jackson portfolio are included in note C3.3(b).

 

(iii)     UK insurance operations

The negative short-term fluctuations in investment returns for UK insurance operations of £(96) million (half year 2014: positive £93 million; full year 2014 positive £464 million) include net unrealised movements on fixed income assets supporting the capital of the shareholder-backed annuity business, reflecting a rise in bond yields since the end of 2014.

 

(iv)    Other

The positive short-term fluctuations in investment returns for other operations of £11 million (half year 2014: negative £(31) million; full year 2014 negative £(113) million) include unrealised value movements on investments and foreign exchange items.

 

(v)     Default losses

The Group did not experience any default losses on its shareholder-backed debt securities portfolio in half year 2015 or 2014.

 

B1.3   Determining operating segments and performance measure of operating segments

 

Operating segments

The Group's operating segments, determined in accordance with IFRS 8 'Operating Segments', are as follows:

 

Insurance operations:

Asset management operations:

-    Asia

-    Eastspring Investments

-    US (Jackson)

-    US broker-dealer and asset management (including Curian)

-    UK

-    M&G


-    Prudential Capital

 

The Group's operating segments are also its reportable segments for the purposes of internal management reporting. Prior to 2015, the Group incorporated Prudential Capital into the M&G operating segment for the purposes of segment reporting. To better reflect the economic characteristics of the two businesses, the Group has in 2015 made a change to present Prudential Capital as a separate reportable segment rather than aggregating this segment within M&G.

 

Performance measure    

The performance measure of operating segments utilised by the Company is IFRS operating profit attributable to shareholders based on longer-term investment returns, as described below. This measurement basis distinguishes operating profit based on long-term investment returns from other constituents of the total profit as follows:

 

-    Short-term fluctuations in investment returns;

-    Gain on the sale of the Group's stake in the PruHealth and PruProtect businesses in 2014;

-    Amortisation of acquisition accounting adjustments arising on the purchase of business. This comprises principally the charge for the adjustments arising on the purchase of REALIC in 2012;

-    The recycling of the cumulative exchange translation loss on the sold Japan Life business from other comprehensive income to the income statement in 2015. See note D1 for further details; and

-    The costs associated with the domestication of the Hong Kong branch which became effective on 1 January 2014.

 

Segment results that are reported to the Group Executive Committee include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Unallocated items are mainly in relation to the Group Head Office and the Asia Regional Head Office.

 

Determination of operating profit based on longer-term investment return for investment and liability movements

 

(a)    General principles

 

(i)      UK style with-profits business

The operating profit based on longer-term returns reflects the statutory transfer gross of attributable tax. Value movements in the underlying assets of the with-profits funds do not affect directly the determination of operating profit.

 

(ii)     Unit linked business

The policyholder unit liabilities are directly reflective of the asset value movements. Accordingly, the operating results based on longer-term investment returns reflect the current period value movements in both the unit liabilities and the backing assets.

 

(iii)    US variable annuity and fixed index annuity business

This business has guarantee liabilities which are measured on a combination of fair value and other, US GAAP derived, principles. These liabilities are subject to an extensive derivative programme to manage equity and, with those of the general account, interest rate exposures. The principles for determination of the operating profit and short-term fluctuations are necessarily bespoke, as discussed in section (c) below.

 

(iv)    Business where policyholder liabilities are sensitive to market conditions

Under IFRS, the degree to which the carrying values of liabilities to policyholders are sensitive to current market conditions varies between territories depending upon the nature of the 'grandfathered' measurement basis. In general, in those instances where the liabilities are particularly sensitive to routine changes in market conditions, the accounting basis is such that the impact of market movements on the assets and liabilities is broadly equivalent in the income statement, and operating profit based on longer-term investments returns is not distorted. In these circumstances, there is no need for the movement in the liability to be bifurcated between the elements that relate to longer-term market conditions and short-term effects.

 

However, some types of business movements in liabilities do require bifurcation to ensure that at the net level (ie after allocated investment return and change for policyholder benefits) the operating result reflects longer-term market returns.

 

Examples of where such bifurcation is necessary are in Hong Kong and for UK shareholder-backed annuity business, as explained in sections b(i) and d(i), respectively.

 

(v)     Other shareholder-financed business

The measurement of operating profit based on longer-term investment returns reflects the particular features of long-term insurance business where assets and liabilities are held for the long-term and for which the accounting basis for insurance liabilities under current IFRS is not generally conducive to demonstrating trends in underlying performance of life businesses exclusive of the effects of short-term fluctuations in market conditions. In determining the profit on this basis, the following key elements are applied to the results of the Group's shareholder-financed operations.

Except in the case of assets backing liabilities which are directly matched (such as linked business) or closely correlated with value movements (as discussed below) operating profit based on longer-term investment returns for shareholder-financed business is determined on the basis of expected longer-term investment returns.

 

Debt, equity-type securities and loans

Longer-term investment returns comprise actual income receivable for the period (interest/dividend income) and for both debt and equity-type securities longer-term capital returns.

 

In principle, for debt securities and loans, the longer-term capital returns comprise two elements:

 

-    Risk margin reserve based charge for the expected level of defaults for the period, which is determined by reference to the credit quality of the portfolio. The difference between impairment losses in the reporting period and the risk margin reserve charge to the operating result is reflected in short-term fluctuations in investment returns; and

-    The amortisation of interest-related realised gains and losses to operating results based on longer-term investment returns to the date when sold bonds would have otherwise matured.

 

At 30 June 2015, the level of unamortised interest-related realised gains and losses related to previously sold bonds for the Group was a net gain of £478 million (half year 2014: net gain of £427 million; full year 2014: net gain of £467 million).

 

Equity-type securities

For equity-type securities, the longer-term rates of return are estimates of the long-term trend investment returns for income and capital having regard to past performance, current trends and future expectations. Equity-type securities held for shareholder-financed operations other than the UK annuity business, unit-linked and US variable annuity are of significance for the US and Asia insurance operations. Different rates apply to different categories of equity-type securities.

 

Derivative value movements

Generally, derivative value movements are excluded from operating results based on longer-term investment returns (unless those derivative value movements broadly offset changes in the accounting value of other assets and liabilities included in operating profit). The principal example of non-equity based derivatives (for example interest rate swaps and swaptions) whose value movements are excluded from operating profit arises in Jackson, as discussed below in section (c).

 

(b)    Asia insurance operations

 

(i)      Business where policyholder liabilities are sensitive to market conditions

For certain Asia non-participating business, for example in Hong Kong, the economic features are more akin to asset management products with policyholder liabilities reflecting asset shares over the contract term. For these products, the charge for policyholder benefits in the operating results should reflect the asset share feature rather than volatile movements that would otherwise be reflected if the local regulatory basis (also included in IFRS total profit) was used.

 

For certain other types of non-participating business, longer-term interest rates are used to determine the movement in policyholder liabilities for determining operating results.

 

(ii)     Other Asia shareholder-financed business

Debt securities

For this business the realised gains and losses are principally interest related. Accordingly, all realised gains and losses to date for these operations are being amortised over the period to the date those securities would otherwise have matured, with no explicit risk margin reserve charge.

 

Equity-type securities

For Asia insurance operations, investments in equity securities held for non-linked shareholder-financed operations amounted to £831 million as at 30 June 2015 (half year 2014: £664 million; full year 2014: £932 million). The expected long-term rates of return applied in the periods 2015 and 2014 ranged from 2.26 per cent to 13.00 per cent with the rates applied varying by territory. These rates reflect expectations of long-term real government bond returns, equity risk premium and long-term inflation. These rates are broadly stable from period to period but may be different between countries reflecting, for example, differing expectations of inflation in each territory. The assumptions are for returns expected to apply in equilibrium conditions. The assumed rates of return do not reflect any cyclical variability in economic performance and are not set by reference to prevailing asset valuations.

 

The longer-term investment returns for the Asia insurance joint ventures accounted for using the equity method are determined on a basis similar to that used for the other Asia insurance operations described above.

 

(c)    US insurance operations

 

(i)      Separate account business

For such business the policyholder unit liabilities are directly reflective of the asset value movements. Accordingly, the operating results based on longer-term investment returns reflect the current period value movements in unit liabilities and the backing assets.

 

(ii)     US variable and fixed index annuity business

The following value movements for Jackson's variable and fixed index annuity business are excluded from operating profit based on longer-term investment returns. See note B1.2 note (ii):

 

-    Fair value movements for equity-based derivatives;

-    Fair value movements for embedded derivatives for the 'not for life' portion of Guaranteed Minimum Withdrawal Benefit and fixed index annuity business, and Guaranteed Minimum Income Benefit reinsurance (see below);

-    Movements in accounts carrying value of Guaranteed Minimum Death Benefit and the 'for life' portion of Guaranteed Minimum Withdrawal Benefits and Guaranteed Minimum Income Benefit liabilities, for which, under the 'grandfathered' US GAAP applied under IFRS for Jackson's insurance assets and liabilities, the measurement basis gives rise to a muted impact of current period market movements;

-    A portion of the fee assessments as well as claim payments, in respect of guarantee liabilities; and

-    Related amortisation of deferred acquisition costs for each of the above items.

 

Embedded derivatives for variable annuity guarantee features

 

The Guaranteed Minimum Income Benefit liability, which is essentially fully reinsured, subject to a deductible and annual claim limits, is accounted for in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Subtopic 944-80 Financial Services - Insurance - Separate Accounts (formerly SOP 03-1) under IFRS using 'grandfathered' US GAAP. As the corresponding reinsurance asset is net settled, it is considered to be a derivative under IAS 39, 'Financial Instruments: Recognition and measurement', and the asset is therefore recognised at fair value. As the Guaranteed Minimum Income Benefit is economically reinsured the mark to market element of the reinsurance asset is included as a component of short-term fluctuations in investment returns.

 

(iii)    Other derivative value movements

The principal example of non-equity based derivatives (for example interest rate swaps and swaptions) whose value movements are excluded from operating profit arises in Jackson. Non-equity based derivatives are primarily held by Jackson as part of a broadly-based hedging programme for features of Jackson's bond portfolio (for which value movements are booked in the statement of comprehensive income rather than the income statement), product liabilities (for which US GAAP accounting as 'grandfathered' under IFRS 4 does not fully reflect the economic features being hedged), and the interest rate exposure attaching to equity-based embedded derivatives.

 

(iv)    Other US shareholder-financed business

Debt securities

Jackson is the shareholder-backed operation for which the distinction between impairment losses and interest-related realised gains and losses is in practice relevant to a significant extent. Jackson has used the ratings by Nationally Recognised Statistical Ratings Organisations (NRSRO) or ratings resulting from the regulatory ratings detail issued by the National Association of Insurance Commissioners (NAIC) developed by external third parties such as PIMCO or BlackRock Solutions to determine the average risk margin reserve to apply to debt securities held to back general account business. Debt securities held to back reinsurance funds withheld are not subject to risk margin reserve charge. Further details of the risk margin reserve charge, as well as the amortisation of interest-related realised gains and losses, for Jackson are shown in note B1.2.

 

Equity-type securities

As at 30 June 2015, the equity-type securities for US insurance non-separate account operations amounted to £1,087 million (half year 2014: £1,071 million; full year 2014: £1,094 million). For these operations, the longer-term rates of return for income and capital applied in 2015 and 2014, which reflect the combination of the average risk-free rates over the period and appropriate risk premiums are as follows:

 


2015


2014


Half year


Half year

Full year






Equity-type securities such as common and preferred stock and portfolio holdings in mutual funds

5.7% to 6.4%


6.5% to 6.7%

6.2% to 6.7%

Other equity-type securities such as investments in limited partnerships and private equity funds

7.7% to 8.4%


8.5% to 8.7%

8.2% to 8.7%

 

(d)    UK Insurance operations

 

(i)      Shareholder-backed annuity business

For this business, policyholder liabilities are determined by reference to current interest rates. The value movements of the assets covering liabilities are closely correlated with the related change in liabilities. Accordingly, asset value movements are recorded within the 'operating results based on longer-term investment returns'. Policyholder liabilities include a margin for credit risk. Variations between actual and best estimate expected impairments are recorded as a component of short-term fluctuations in investment returns.

 

The operating result based on longer-term investment returns reflects the impact of value movements on policyholder liabilities for annuity business in Prudential Retirement Income Limited (PRIL) and the Prudential Assurance Company Limited (PAC) non-profit sub-fund after adjustments to allocate the following elements of the movement to the category of 'short-term fluctuations in investment returns':

 

-    The impact on credit risk provisioning of actual upgrades and downgrades during the period;

-    Credit experience compared to assumptions; and

-    Short-term value movements on assets backing the capital of the business.

        

Credit experience reflects the impact of defaults and other similar experience, such as asset exchanges arising from debt restructuring by issuers that include effectively an element of permanent impairment of the security held. Positive or negative experience compared to assumptions is included within short-term fluctuations in investment returns without further adjustment. The effects of other changes to credit risk provisioning are included in the operating result, as is the net effect of changes to the valuation rate of interest due to portfolio rebalancing to align more closely with management benchmark.

 

(ii)     Non-linked shareholder-financed business

For debt securities backing non-linked shareholder-financed business of the UK insurance operations (other than the annuity business) the realised gains and losses are principally interest related. Accordingly, all realised gains and losses to date for these operations are being amortised over the period to the date those securities would otherwise have matured, with no explicit risk margin reserve charge.

 

(e)    Fund management and other non-insurance businesses

 

For these businesses, the particular features applicable for life assurance noted above do not apply. For these businesses it is inappropriate to include returns in the operating result on the basis described above. Instead, it is appropriate to generally include realised gains and losses in the operating result with temporary unrealised gains and losses being included in short-term fluctuations. In some instances, it may also be appropriate to amortise realised gains and losses on derivatives and other financial instruments to operating results over a time period that reflects the underlying economic substance of the arrangements.

 

B1.4   Additional segmental analysis of revenue

 

The additional segmental analyses of revenue from external customers excluding investment return and net of outward reinsurance premiums are as follows:

 



Half year 2015 £m



Asia 

US 

UK 

Intra-group 

Total 

Revenue from external customers:







Insurance operations

5,154

8,426

4,518

18,098


Asset management

179

451

641

(241)

1,030


Unallocated corporate

41

41


Intra-group revenue eliminated on consolidation

(94)

(45)

(102)

241

Total revenue from external customers

5,239

8,832

5,098

19,169

 

 


Half year 2014 £m



Asia 

US 

UK 

Intra-group 

Total 

Revenue from external customers:







Insurance operations

4,336

8,321

3,629

16,286


Asset management

140

387

612

(194)

945


Unallocated corporate

17

17


Intra-group revenue eliminated on consolidation

(67)

(42)

(85)

194

Total revenue from external customers

4,409

8,666

4,173

17,248

 



Full year 2014 £m



Asia 

US 

UK 

Intra-group 

Total 

Revenue from external customers:







Insurance operations

9,558

15,387

7,375

32,320


Asset management

307

808

1,291

(449)

1,957


Unallocated corporate

62

62


Intra-group revenue eliminated on consolidation

(146)

(84)

(219)

449

Total revenue from external customers

9,719

16,111

8,509

34,339

 

Revenue from external customers comprises:

 


2015 £m


2014 £m


Half year


Half year

Full year






Earned premiums, net of reinsurance

17,884


16,189

32,033

Fee income and investment contract business and asset management (presented as

'Other income')

1,285


1,059

2,306

Total revenue from external customers

19,169


17,248

34,339

 

In their capacity as fund managers to fellow Prudential Group subsidiaries, M&G, Prudential Capital, Eastspring Investments and the US asset management businesses generate fees for investment management and related services. These services are charged at appropriate arm's length prices, typically priced as a percentage of funds under management. Intra-group fees included within asset management revenue were earned by the following asset management segment:

 



2015 £m


2014 £m



Half year


Half year

Full year

Intra-group revenue generated by:






M&G

93


85

208


Prudential Capital

9


11


Eastspring Investments

94


67

146


US broker-dealer and asset management (including Curian)

45


42

84

Total intra-group fees included within asset management segment

241


194

449

 

Revenue from external customers of Asia, US and UK insurance operations shown above are net of outwards reinsurance premiums of £228 million, £142 million and £152 million respectively (half year 2014: £134 million, £115 million and £103 million respectively; full year 2014: £311 million, £265 million and £223 million respectively).

 

B2      Profit before tax - asset management operations

 

The profit included in the income statement in respect of asset management operations for the year is as follows:

 



 

 

 

2015 £m



2014 £m



M&G 

Prudential

Capital

US 

Eastspring

Investments

Half year

Total


Half year

Total


Full year

Total

Revenue (excluding NPH broker-dealer fees)

639

35

175

180

1,029


963


2,008

NPH broker-dealer feesnote (i)

-

-

272

-

272


248


503

Gross revenue

639

35

447

180

1,301


1,211


2,511

Charges (excluding NPH broker-dealer fees)

(389)

(40)

(163)

(142)

(734)


(691)


(1,477)

NPH broker-dealer feesnote (i)

-

-

(272)

-

(272)


(248)


(503)

Gross charges

(389)

(40)

(435)

(142)

(1,006)


(939)


(1,980)

Share of profits from joint ventures and associates, net of related tax

7

20

27


20


42

Profit before tax

257

(5)

12

58

322


292


573

Comprising:

 

 

 

 

 

 

 

 

 

 

Operating profit based on longer-term investment returnsnote (ii)

251

7

12

58

328


286


590


Short-term fluctuations in investment returns

6

(12)

(6)


6


(17)

Profit before tax

257

(5)

12

58

322


292


573

 

Notes

(i)      NPH broker-dealer fees represent commissions received that are then paid on to the writing brokers on sales of investment products

To reflect their commercial nature, the amounts are also wholly reflected as charges within the income statement. After allowing for these charges, there is no effect on profit from this item. The presentation in the table above shows the amounts attributable to this item so that the underlying revenue and charges can be seen.

(ii)     M&G operating profit based on longer-term investment returns: 

 




2015 £m


2014 £m




Half year


Half year

Full year


Asset management fee income

489


462

953


Other income

2


1

1


Staff costs

(154)


(160)

(351)


Other costs

(94)


(89)

(203)


Underlying profit before performance-related fees

243


214

400


Share of associate's results

7


6

13


Performance-related fees

1


7

33


M&G operating profit based on longer-term investment returns

251


227

446

 

The revenue for M&G of £492 million (half year 2014: £470 million; full year 2014: £987 million), comprises the amounts for asset management fee income, other income and performance-related fees shown above, is different to the amount of £639 million shown in the main table of this note. This is because, the £492 million (half year 2014: £470 million; full year 2014: £987 million) is after deducting commissions which would have been included as charges in the main table. The difference in the presentation of commission is aligned with how management reviews the business.

 

B3      Acquisition costs and other expenditure

 


2015 £m


2014 £m


Half year


Half year

Full year

Acquisition costs incurred for insurance policies

(1,580)


(1,307)

(2,668)

Acquisition costs deferred less amortisation of acquisition costs

(15)


272

916

Administration costs and other expenditure

(2,314)


(2,097)

(4,486)

Movements in amounts attributable to external unit holders

of consolidated investment funds

(596)


(204)

(514)

Total acquisition costs and other expenditure

(4,505)


(3,336)

(6,752)

 

Included in total acquisition costs and other expenditure is depreciation of property, plant and equipment of £(55) million (half year 2014: £(45) million; full year 2014: £(90) million).

 

B4      Effect of changes and other accounting features on insurance assets and liabilities

 

The following features are of relevance to the determination of the half year 2015 results:

 

(a)     Asia insurance operations

In half year 2015, the IFRS operating profit based on longer-term investment returns for Asia insurance operations included a net credit of £29 million (half year 2014: £19 million; full year 2014: £49 million) representing a small number of non-recurring items, none of which are individually significant.

 

(b)     US insurance operations

Amortisation of deferred acquisition costs

Jackson applies a mean reversion technique for amortisation of deferred acquisition costs on variable annuity business which dampens the effects of short-term market movements on expected gross profits against which deferred acquisition costs are amortised. To the extent that the mean reversion methodology does not fully dampen the effects of market returns, there is a charge or credit for accelerated or decelerated amortisation. For half year 2015, reflecting the effect of releasing higher 2012 returns in the mean reversion calculation, there was a credit for decelerated amortisation of £20 million (half year 2014: credit for decelerated amortisation of £10 million; full year 2014: charge for accelerated amortisation of £13 million) to the operating profit based on longer-term investment returns. See note C5.1(b) for further details.

 

(c)    UK insurance operations

Annuity business: allowance for credit risk

For IFRS reporting, the results for UK shareholder-backed annuity business are particularly sensitive to the allowances made for credit risk. The allowance is reflected in the deduction from the valuation rate of interest for discounting projected future annuity payments to policyholders that would have otherwise applied. Credit risk allowance comprises: (i) an amount for long-term best estimate defaults; and (ii) additional provisions for credit risk premium, downgrade resilience and short-term defaults.

 

The weighted components of the bond spread over swap rates for shareholder-backed fixed and linked annuity business for (PRIL), the principal company which writes the UK's shareholder backed business, based on the asset mix at these dates are shown below.

 



 

 

 

 

 

 

 

 

 

 

 

 

 

30 Jun 2015 (bps)


30 Jun 2014 (bps)


31 Dec 2014 (bps)


Pillar 1

regulatory

 basis

Adjustment

IFRS


Pillar 1

regulatory

 basis

Adjustment

IFRS


Pillar 1

regulatory

 basis

Adjustment

IFRS

Bond spread over swap rates note (i)

150

150


119

119


143

143

Credit risk allowance:

 

 

 

 

 

 

 

 

 

 

 

 

Long-term expected defaults note (ii)

15

15


14

14


14

14


Additional provisionsnote (iii)

44

(13)

31


47

(19)

28


44

(12)

32

Total credit risk allowance

59

(13)

46


61

(19)

42


58

(12)

46

Liquidity premium

91

13

104


58

19

77


85

12

97

 

Notes

(i)      Bond spread over swap rates reflect market observed data.

(ii)     Long-term expected defaults are derived by applying Moody's data from 1970 to 2009 and the definition of the credit rating used is the second highest credit rating published by Moody's, Standard & Poor's and Fitch. 

(iii)     Additional provisions comprise credit risk premium, which is derived from Moody's data from 1970 to 2009, an allowance for a one-notch downgrade of the portfolio subject to credit risk and an additional allowance for short-term defaults.

 

The prudent Pillar 1 regulatory basis reflects the overriding objective of maintaining sufficient provisions and capital to ensure payments to policyholders can be made. The approach for IFRS aims to establish liabilities that are closer to 'best estimate'.

 

The movements during the first half of 2015 of the average basis points allowance for PRIL on Pillar 1 regulatory and IFRS bases are analysed as follows:

 


Pillar 1

 Regulatory

 basis

IFRS


(bps)

(bps)




Total allowance for credit risk at 31 December 2014

58

46

Credit rating changes

1

1

Other effects (including for new business)

(1)

Total allowance for credit risk at 30 June 2015

59

46

 

Overall the movement has led to the credit allowance for Pillar 1 purposes to be 39 per cent (half year 2014: 51 per cent; full year 2014: 41 per cent) of the bond spread over swap rates. For IFRS purposes it represents 31 per cent (half year 2014: 35 per cent; full year 2014: 32 per cent) of the bond spread over swap rates.

 

The reserves for credit risk allowance at 30 June 2015 for the UK shareholder annuity fund were as follows:

 


Pillar 1  Regulatory

basis

IFRS


Total £bn

Total £bn

PRIL

2.0

1.5

PAC non-profit sub-fund

0.2

0.2

Total 30 June 2015

2.2

1.7

Total 30 June 2014

1.9

1.3

Total 31 December 2014

2.2

1.7

 

Annuity business: longevity reinsurance transaction

In the first half of 2015, the UK insurance operations result includes a benefit of £61 million arising from a longevity reinsurance transaction entered into in respect of £1.7 billion of annuity liabilities (half year 2014: £nil; full year 2014: a benefit of £30 million in respect of £0.8 billion of annuity liabilities).

 

B5      Tax charge

 

(a)    Total tax charge by nature of expense

The total tax charge in the income statement is as follows:

 


2015 £m


2014 £m

Tax charge

Current

 tax

Deferred

 tax

Half year

Total


Half year

Total

Full year

Total

UK tax

(152)

(7)

(159)


(262)

(578)

Overseas tax

(273)

(214)

(487)


(301)

(360)

Total tax charge

(425)

(221)

(646)


(563)

(938)

 

The current tax charge of £425 million includes £16 million (half year 2014: £23 million; full year 2014: £37 million) in respect of the tax charge for the Hong Kong operation. The Hong Kong current tax charge is calculated as 16.5 per cent for all periods on either: (i) 5 per cent of the net insurance premium; or (ii) the estimated assessable profits, depending on the nature of the business written.

 

The total tax charge comprises tax attributable to policyholders and unallocated surplus of with-profits funds, unit-linked policies and shareholders as shown below:

 


2015 £m


2014 £m

Tax charge

Current

 tax

Deferred

tax

Half year

 Total


Half year

Total

Full year

 Total

Tax charge to policyholders' returns

(142)

(60)

(202)


(284)

(540)

Tax charge attributable to shareholders

(283)

(161)

(444)


(279)

(398)

Total tax charge

(425)

(221)

(646)


(563)

(938)

 

The principal reason for the decrease in the tax charge attributable to policyholders' returns compared to half year 2014 is a decrease in the current tax due to the taxable market value movements on bond assets. An explanation of the tax charge attributable to shareholders is shown in note (b) below.

 

(b)    Reconciliation of effective tax rate

Reconciliation of tax charge on profit attributable to shareholders





Half year 2015 £m (Except for tax rates)





Asia

 insurance

 operations

US

 insurance

  operations

UK

 insurance

 operations

Other

 operations

Total


Operating profit based on longer-term investment returns

574

834

453

20

1,881


Non-operating profit (loss)

(107)

193

(96)

11

1


Profit before tax attributable to shareholders

467

1,027

357

31

1,882


Expected tax rate:*

26%

35%

20%

19%

30%


Tax charge at the expected tax rate

121

359

71

6

557


Effects of:

 

 

 

 

 

 

 

Adjustment to tax charge in relation to prior years

5

(28)

4

(19)



Movements in provisions for open tax matters

(9)

(2)

(11)



Income not taxable or taxable at concessionary rates

(13)

(44)

(2)

(5)

(64)



Deductions not allowable for tax purposes

4

2

2

11

19



Effect of different basis of tax in local jurisdictions

(2)

(2)



Impact of changes in local statutory tax rates

(5)

(5)



Deferred tax adjustments

1

(1)

(4)

(4)



Effect of results of joint ventures and associates

(16)

(6)

(22)



Irrecoverable withholding taxes

14

14



Other

2

(23)

5

(3)

(19)


Total actual tax charge

88

266

75

15

444


Analysed into:

 

 

 

 

 

 

 

Tax charge on operating profit based on longer-term investment returns

91

222

94

19

426



Tax charge (credit) on non-operating profit (loss)

(3)

44

(19)

(4)

18


Actual tax rate:

 

 

 

 

 

 

 

Operating profit based on longer-term investment returns

16%

27%

21%

95%

23%



Total profit

19%

26%

21%

48%

24%

 

 




Half year 2014 £m (Except for tax rates)





Asia

 insurance

 operations* 

US

 insurance

  operations

UK

 insurance

 operations

Other

 operations

Total


Operating profit (loss) based on longer-term investment returns

483

686

378

(26)

1,521


Non-operating profit (loss)

115

(266)

85

(31)

(97)


Profit (loss) before tax attributable to shareholders

598

420

463

(57)

1,424


Expected tax rate*

22%

35%

22%

21%

26%


Tax charge (credit) at the expected tax rate

130

147

102

(13)

366


Effects of:








Adjustment to tax charge in relation to prior years

3

3



Movements in provisions for open tax matters

1

1



Income not taxable or taxable at concessionary rates

(40)

(27)

(2)

(4)

(73)



Deductions not allowable for tax purposes

15

2

17



Impact of changes in local statutory tax rates



Deferred tax adjustments

1

(4)

(3)



Effect of results of joint ventures and associates

(19)

(5)

(24)



Irrecoverable withholding taxes

15

15



Other

(4)

(13)

(2)

(4)

(23)


Total actual tax charge (credit)

84

107

94

(6)

279


Analysed into:








Tax charge on operating profit (loss) based on longer-term investment returns

82

206

77

4

369



Tax charge (credit) on non-operating profit (loss)

2

(99)

17

(10)

(90)


Actual tax rate:








Operating profit (loss) based on longer-term investment returns

17%

30%

20%

(15%)

24%



Total profit

14%

25%

20%

11%

20%

 

 




Full year 2014 £m (Except for tax rates)





Asia

 insurance

 operations

US

 insurance

 operations

UK

 insurance

 operations

Other

operations

Total


Operating profit (loss) based on longer-term investment returns

1,050

1,431

753

(48)

3,186


Non-operating profit (loss)

170

(1,174)

545

(113)

(572)


Profit (loss) before tax attributable to shareholders

1,220

257

1,298

(161)

2,614


Expected tax rate:*

22%

35%

21%

22%

23%


Tax charge (credit) at the expected tax rate

268

90

273

(35)

596


Effects of:








Adjustment to tax charge in relation to prior years

(2)

(1)

3

(7)

(7)



Movements in provisions for open tax matters

7

 -

 -

(26)

(19)



Income not taxable or taxable at concessionary rates

(17)

(82)

 -

(2)

(101)



Deductions not allowable for tax purposes

13

 -

7

9

29



Effect of different basis of tax in local jurisdiction

(44)

 -

 -

 -

(44)



Impact of changes in local statutory tax rates

(1)

 -

2

 -

1



Deferred tax adjustments

(8)

 -

(7)

(11)

(26)



Effect of results of joint ventures and associates

(40)

 -

(8)

(10)

(58)



Irrecoverable withholding taxes

 -

 -

 -

27

27



Other

(4)

1

(4)

7


Total actual tax charge (credit)

172

8

266

(48)

398


Analysed into:








Tax charge (credit) on operating profit (loss) based on longer-term investment returns

171

419

163

(29)

724



Tax charge (credit) on non-operating profit (loss)

1

(411)

103

(19)

(326)


Actual tax rate:








Operating profit (loss) based on longer-term investment returns

16%

29%

22%

61%

23%



Total profit

14%

3%

21%

40%

15%

*   The expected tax rates (rounded to the nearest whole percentage) reflect the corporation tax rates generally applied to taxable profits of the relevant country jurisdictions. For Asia operations the expected tax rates reflect the corporation tax rates weighted by reference to the source of profits of operations contributing to the aggregate business result. The expected tax rate for other operations reflects the mix of business between UK and overseas non-insurance operations, which are taxed at a variety of rates. The rates will fluctuate from year to year dependent on the mix of profits.

  In order to show the UK insurance business on a comparable basis, the half year and full year 2014 comparatives exclude the contribution from the sold PruHealth and PruProtect businesses from the UK insurance operations and show it in the column for Other operations.

 

B6      Earnings per share

 




Half year 2015




Before

 tax

Tax    


Net of tax

Basic

earnings

 per share

Diluted

 earnings

 per share




note B1.1

note B5







Note

£m

£m


£m

pence

pence

Based on operating profit based on longer-term investment returns


1,881

(426)


1,455

57.0p

56.9p

Short-term fluctuations in investment returns on shareholder-backed business

B1.2

86

(31)


55

2.1p

2.1p

Cumulative exchange loss on the sold Japan Life business recycled from other comprehensive income

D1

(46)


(46)

(1.8)p

(1.8)p

Amortisation of acquisition accounting adjustments


(39)

13


(26)

(1.0)p

(1.0)p

Based on profit  for the period


1,882

(444)


1,438

56.3p

56.2p

 

 



Half year 2014




Before

 tax

Tax


Net of tax

Basic

earnings

 per share

Diluted

 earnings

 per share




note B1.1

note B5







Note

£m

£m


£m

pence

pence

Based on operating profit based on longer-term investment returns


1,521

(369)


1,152

45.2p

45.1p

Short-term fluctuations in investment returns on shareholder-backed business

B1.2

(45)

73


28

1.1p

1.1p

Amortisation of acquisition accounting adjustments


(44)

15


(29)

(1.1)p

(1.1)p

Costs of domestication of Hong Kong branch


(8)

2


(6)

(0.2)p

(0.2)p

Based on profit  for the period


1,424

(279)


1,145

45.0p

44.9p

 

 

 



Full year 2014




Before

 tax

Tax    


Net of tax

Basic

earnings

 per share 

Diluted

 earnings

 per share 




note B1.1

note B5







Note

£m 

£m 


£m 

pence

pence

Based on operating profit based on longer-term investment returns


3,186

(724)


2,462

96.6p

96.5p

Short-term fluctuations in investment returns on shareholder-backed business

B1.2

(574)

299


(275)

(10.8)p

(10.8)p

Gain on sale of PruHealth and PruProtect


86


86

3.4p

3.4p

Amortisation of acquisition accounting adjustments


(79)

26


(53)

(2.1)p

(2.1)p

Costs of domestication of Hong Kong branch


(5)

1


(4)

(0.2)p

(0.2)p

Based on profit  for the year


2,614

(398)


2,216

86.9p

86.8p

 

Earnings per share are calculated based on earnings attributable to ordinary shareholders, after related tax and non-controlling interests.

 

The weighted average number of shares for calculating earnings per share:

 



2015 (millions)


2014 (millions)



Half year


Half year

Full year

Weighted average number of shares for calculation of:






Basic earnings per share

2,552


2,547

2,549


Diluted earnings per share

2,555


2,551

2,552

 

B7      Dividends

 













Half year 2015


Half year 2014


Full year 2014


Pence per share

£m


Pence per share

£m


Pence per share

£m

Dividends relating to reporting period:










Interim dividend (2015 and 2014)

12.31p

315


11.19p

287


11.19p 

287


Final dividend (2014)



25.74p 

658

Total

12.31p

315


11.19p

287


36.93p 

945

Dividends declared and paid in reporting period:










Current year interim dividend



11.19p 

285


Final dividend for prior year

25.74p 

659


23.84p 

610


23.84p 

610

Total

25.74p 

659


23.84p 

610


35.03p 

895

 

Dividend per share

Interim dividends are recorded in the period in which they are paid. Final dividends are recorded in the period in which they are approved by shareholders. The final dividend for the year ended 31 December 2014 of 25.74 pence per ordinary share was paid to eligible shareholders on 21 May 2015 and the 2014 interim dividend of 11.19 pence per ordinary share was paid to eligible shareholders on 25 September 2014.

 

The 2015 interim dividend of 12.31 pence per ordinary share will be paid on 24 September 2015 in sterling to shareholders on the principal register and the Irish branch register at 6.00pm BST on 21 August 2015 (Record Date), and in Hong Kong dollars to shareholders on the Hong Kong branch register at 4.30pm Hong Kong time on the Record Date (HK Shareholders). Holders of US American Depositary Receipts (US Shareholders) will be paid their dividends in US dollars on or about 1 October 2015. The interim dividend will be paid on or about 1 October 2015 in Singapore dollars to shareholders with shares standing to the credit of their securities accounts with The Central Depository (Pte.) Limited (CDP) at 5.00pm Singapore time on the Record Date (SG Shareholders). The dividend payable to the HK Shareholders will be translated using the exchange rate quoted by the WM Company at the close of business on 10 August 2015. The exchange rate at which the dividend payable to the SG Shareholders will be translated into Singapore Dollars, will be determined by CDP.

 

Shareholders on the principal register and Irish branch register will be able to participate in a Dividend Reinvestment Plan.

 

C       BALANCE SHEET NOTES

 

C1      Analysis of Group position by segment and business type

 

To explain the assets, liabilities and capital of the Group's businesses more comprehensively, it is appropriate to provide analyses of the Group's statement of financial position by operating segment and type of business.

 

C1.1   Group statement of financial position - analysis by segment

 




 

2015 £m


2014 £m




 

Insurance operations

Total insurance operations


Asset

management

operations

Unallocated

to a

segment

(central

operations)

Elimination of intra-group debtors and creditors


30 Jun

Group

Total


30 Jun

Group

Total

31 Dec

Group

Total




 

Asia

US 

UK




By operating segment

Note

C2.1

C2.2

C2.3



C2.4








Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets attributable to shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

C5.1(a)

231

231


1,230


1,461


1,458

1,463


Deferred acquisition costs and other intangible assets

C5.1(b)

1,918

5,240

85

7,243


19

48


7,310


5,944

7,261

Total

 

2,149

5,240

85

7,474


1,249

48


8,771


7,402

8,724

Intangible assets  attributable to with-profits funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill in respect of acquired subsidiaries for venture fund and other investment purposes

 

184

184



184


177

186


Deferred acquisition costs and other intangible assets

 

44

5

49



49


63

61


Total

 

44

189

233



233


240

247

Total

 

2,193

5,240

274

7,707


1,249

48


9,004


7,642

8,971

Deferred tax assets

C7

95

2,389

140

2,624


133

63


2,820


2,173

2,765

Other non-investment and non-cash assets note (i)

 

3,367

6,562

8,161

18,090


2,159

5,107

(10,692)


14,664


13,867

12,781

Investments of long-term business and other operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment properties

 

5

19

13,235

13,259



13,259


11,754

12,764


Investments in joint ventures and associates accounted for using the equity method

 

415

433

848


114


962


911

1,017


Financial investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

C3.4

1,009

6,798

3,845

11,652


926


12,578


12,457

12,841



Equity securities and portfolio holdings in unit trusts

 

20,190

86,283

48,662

155,135


89

29


155,253


130,566

144,862



Debt securities

C3.3

24,366

32,117

83,876

140,359


1,948


142,307


134,177

145,251



Other investments

 

71

1,515

6,006

7,592


118

3


7,713


5,908

7,623



Deposits

 

696

10,295

10,991


52


11,043


13,057

13,096


Total investments

 

46,752

126,732

166,352

339,836


3,247

32


343,115


308,830

337,454

Assets held for sale

D1




875

824

Cash and cash equivalents

 

1,672

713

3,673

6,058


1,390

850


8,298


5,903

6,409

Total assets

C3.1

54,079

141,636

178,600

374,315


8,178

6,100

(10,692)


377,901


339,290

369,204

 



 

2015 £m

2014 £m



 

Insurance operations



    







By operating segment 

Note

Asia

US 

UK

 Total

insurance

operations


Asset

management

operations

Unallocated

to a segment

(central

operations)

Elimination

 of intra-

group

debtors and

creditors

30 Jun

Group

Total


30 Jun

Group

Total

31 Dec

Group

Total


 

 

 

 

 

 

 

 

 

 

 

 

 

Equity and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

3,620

4,004

3,972

11,596


2,172

(1,664)

12,104


10,625

11,811

Non-controlling interests

 

1

1


1


1

1

Total equity

 

3,621

4,004

3,972

11,597


2,172

(1,664)

12,105


10,626

11,812

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Policyholder liabilities and unallocated surplus of with-profits funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)

 

40,832

129,667

144,431

314,930


(1,310)

313,620


283,704

309,539


Unallocated surplus of with-profits funds

 

2,127

10,641

12,768


12,768


13,044

12,450

Total policyholder liabilities and unallocated surplus of with-profits funds

C4

42,959

129,667

155,072

327,698


(1,310)

326,388


296,748

321,989

Core structural borrowings of shareholder-financed operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated debt

 


3,897

3,897


3,597

3,320


Other

 

159

159


275

549

983


970

984

Total

C6.1

159

159


275

4,446

4,880


4,567

4,304

Operational borrowings attributable to shareholder-financed operations

C6.2(a)

221

96

317


11

2,176

2,504


2,243

2,263

Borrowings attributable to with-profits operations

C6.2(b)

1,089

1,089


1,089


864

1,093

Deferred tax liabilities

C7

760

2,309

1,226

4,295


20

10

4,325


3,855

4,291

Other non-insurance

liabilitiesnote (ii)

 

6,739

5,276

17,145

29,160


5,700

1,132

(9,382)

26,610


19,559

22,682

Liabilities held for sale

D1



828

770

Total liabilities

C3.1

50,458

137,632

174,628

362,718


6,006

7,764

(10,692)

365,796


328,664

357,392

Total equity and liabilities

 

54,079

141,636

178,600

374,315


8,178

6,100

(10,692)

377,901


339,290

369,204

 

Notes

(i)      The largest component of the other non-investment and non-cash assets of £14,664 million (30 June 2014: £13,867 million; 31 December 2014: £12,781 million) is the reinsurers' share of contract liabilities of £7,259 million (30 June 2014: £6,743 million; 31 December 2014; £7,167 million). As set out in note C2.2 these amounts relate primarily to the reinsurance ceded in respect of the acquired REALIC business by the Group's US insurance operations.

Within other non-investment and non-cash assets are premiums receivable of £884 million (30 June 2014: £317 million; 31 December 2014: £416 million) of which 86 per cent are due within one year. The remaining 14 per cent, due after one year, relates to products where charges are levied against premiums in future years.

         Also included within other non-investment and non-cash assets are property, plant and equipment of £984 million (30 June 2014: £910 million; 31 December 2014: £978 million) of which £659 million (30 June 2014: £611 million; 31 December 2014: £660 million) was held by the Group's with-profits operations, primarily by the consolidated subsidiaries for venture funds and other investment purposes of the PAC with-profits fund. The Group made additions to property, plant and equipment of £105 million (30 June 2014: £58 million; 31 December 2014: £172 million).

(ii)     Within other non-insurance liabilities are other creditors of £5,515 million (30 June 2014: £4,999 million; 31 December 2014: £4,262 million) of which £5,193 million (30 June 2014: £4,720 million; 31 December 2014: £3,935 million) is due within one year.

 

C1.2   Group statement of financial position - analysis by business type

 





















2015 £m



2014 £m





Policyholder


Shareholder-backed business










Note

Participating

  funds


Unit-linked

 and variable

 annuity

Non

-linked

business

Asset

management

 operations

Unallocated

 to a

 segment

 (central

  operations)


Elimination of intra-group debtors and creditors

 30 Jun

Group

 Total


 30 Jun

Group

 Total

 31 Dec

Group

 Total

Assets














Intangible assets attributable to shareholders:















Goodwill

C5.1(a)


231

1,230


1,461


1,458

1,463


Deferred acquisition costs and other intangible assets

C5.1(b)


7,243

19

48


7,310


5,944

7,261

Total



7,474

1,249

48


8,771


7,402

8,724

Intangible assets  attributable to with-profits funds:















In respect of acquired subsidiaries for venture fund and other investment purposes


184



184


177

186


Deferred acquisition costs and other intangible assets


49



49


63

61


Total


233



233


240

247

Total


233


7,474

1,249

48


9,004


7,642

8,971

Deferred tax assets

C7

80


2,544

133

63


2,820


2,173

2,765

Other non-investment and non-cash assets


3,767


657

10,933

2,159

5,107


(7,959)

14,664


13,867

12,781

Investments of long-term business and other operations:















Investment properties


10,808


682

1,769


13,259


11,754

12,764


Investments in joint ventures and associates accounted for using the equity method


433


415

114


962


911

1,017


Financial investments:
















Loans

C3.4

2,808


8,844

926


12,578


12,457

12,841



Equity securities and portfolio holdings in unit trusts


39,761


114,150

1,224

89

29


155,253


130,566

144,862



Debt securities

C3.3

58,984


9,858

71,517

1,948


142,307


134,177

145,251



Other investments


5,550


75

1,967

118

3


7,713


5,908

7,623



Deposits


7,998


1,023

1,970

52


11,043


13,057

13,096



Total investments


126,342


125,788

87,706

3,247

32


343,115


308,830

337,454

Assets held for sale

D1




875

824

Cash and cash equivalents


2,710


918

2,430

1,390

850


8,298


5,903

6,409

Total assets

C3.1

133,132


127,363

111,087

8,178

6,100


(7,959)

377,901


339,290

369,204

















Equity and liabilities














Equity














Shareholders' equity



11,596

2,172

(1,664)


12,104


10,625

11,811

Non-controlling interests



1


1


1

1

Total equity



11,597

2,172

(1,664)


12,105


10,626

11,812

Liabilities














Policyholder liabilities and unallocated surplus of with-profits funds:















Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)


106,821


122,434

84,365


313,620


283,704

309,539


Unallocated surplus of with-profits funds


12,768



12,768


13,044

12,450

Total policyholder liabilities and unallocated surplus of with-profits funds

C4

119,589


122,434

84,365


326,388


296,748

321,989

 Core structural borrowings of shareholder-financed operations:  















Subordinated debt



3,897


3,897


3,597

3,320


Other



159

275

549


983


970

984

Total

C6.1


159

275

4,446


4,880


4,567

4,304

Operational borrowings attributable to shareholder-financed operations

C6.2(a)


4

313

11

2,176


2,504


2,243

2,263

Borrowings attributable to with-profits operations

C6.2(b)

1,089



1,089


864

1,093

Deferred tax liabilities

C7

1,347


36

2,912

20

10


4,325


3,855

4,291

Other non-insurance liabilities


11,107


4,889

11,741

5,700

1,132


(7,959)

26,610


19,559

22,682

Liabilities held for sale

D1




828

770

Total liabilities

C3.1

133,132


127,363

99,490

6,006

7,764


(7,959)

365,796


328,664

357,392

Total equity and liabilities


133,132


127,363

111,087

8,178

6,100


(7,959)

377,901


339,290

369,204

* Participating funds business in the table above is presented after the elimination on consolidation of the balances relating to an intra-group reinsurance contract entered into during the period between the UK with-profits and Asia with-profits operations. In the segmental analysis presented in note C1.1, the balances are presented before elimination in the individual insurance operations segment, with the adjustment presented separately under intra-group eliminations.

 

C2      Analysis of segment position by business type

 

To show the statement of financial position by reference to the differing degrees of policyholder and shareholder economic interest of the different types of business, the analysis below is structured to show the assets and liabilities of each segment by business type.

 

C2.1   Asia insurance operations

 




 

2015 £m


 2014 £m




 

With-profits 

 business 

Unit-linked 

 assets and 

 liabilities 

Other 

business

30 Jun

Total


30 Jun

Total

31 Dec

Total




Note

note (i)

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Intangible assets attributable to shareholders:

 

 

 

 

 

 

 

 

 

Goodwill

 

231

231


228

233


Deferred acquisition costs and other intangible assets

 

 1,918

 1,918


 1,767

1,911

Total

 

2,149

2,149


1,995

2,144

Intangible assets attributable to with-profits funds:

 

 

 

 

 

 

 

 

 

Deferred acquisition costs and other intangible assets

 

44

44


58

54

Deferred tax assets

 

95

95


68

84

Other non-investment and non-cash assets

 

1,939

217

1,211

3,367


2,667

3,111

Investments of long-term business and other operations:

 

 

 

 

 

 

 

 

 

Investment properties

 

5

5


1


Investments in joint ventures and associates accounted for using the equity method

 

415

415


303

374


Financial investments:

 

 

 

 

 

 

 

 

 

 

Loans

C3.4

525

484

1,009


916

1,014



Equity securities and portfolio holdings in unit trusts

 

7,811

11,548

831

20,190


16,775

19,200



Debt securities

C3.3

13,321

2,733

8,312

24,366


19,958

23,629



Other investments

 

43

19

9

71


49

48



Deposits

 

192

246

258

696


693

769


Total investments

 

21,892

14,546

10,314

46,752


38,695

45,034

Assets held for sale

 


875

819

Cash and cash equivalents

 

492

344

836

1,672


1,487

1,684

Total assets

 

24,367

15,107

14,605

54,079


45,845

52,930

Equity and liabilities

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Shareholders' equity

 

3,620

3,620


3,020

3,548

Non-controlling interests

 

1

1


1

1

Total equity

 

3,621

3,621


3,021

3,549

Liabilities

 

 

 

 

 

 

 

 

Policyholder liabilities and unallocated surplus of with-profits funds:

 

 

 

 

 

 

 

 

 

Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)

 

18,356

13,845

8,631

40,832


35,372

40,068


Unallocated surplus of with-profits funds

 

2,127

2,127


1,985

2,102

Total

C4.1(b)

20,483

13,845

8,631

42,959


37,357

42,170

Deferred tax liabilities

 

489

36

235

760


645

719

Other non-insurance liabilities

 

3,395

1,226

2,118

6,739


3,994

5,722

Liabilities held for sale

 


828

770

Total liabilities

 

24,367

15,107

10,984

50,458


42,824

49,381

Total equity and liabilities

 

24,367

15,107

14,605

54,079


45,845

52,930

 

Note

(i)      The statement of financial position for with-profits business comprises the with-profits assets and liabilities of the Hong Kong, Malaysia and Singapore operations. Assets and liabilities of other participating business are included in the column for 'Other business'.

 

C2.2   US insurance operations

 




 

2015 £m


 2014 £m




 

Variable annuity

 separate account

 assets and

 liabilities


Fixed annuity,

GIC and other

 business

30 Jun

 Total


30 Jun

 Total

31 Dec

 Total




Note

note (i)


note (i)





Assets

 

 

 

 

 

 

 

 

Intangible assets attributable to shareholders:

 

 

 

 

 

 

 

 

 

Deferred acquisition costs and other intangibles

 


5,240

5,240


4,037

5,197


Total

 


5,240

5,240


4,037

5,197

Deferred tax assets

 


2,389

2,389


1,819

2,343

Other non-investment and non-cash assetsnote (iv)

 


6,562

6,562


6,440

6,617

Investments of long-term business and other operations:

 

 

 

 

 

 

 

 

 

Investment properties

 


19

19


26

28


Financial investments:

 

 

 

 

 

 

 

 

 

 

Loans

C3.4


6,798

6,798


6,130

6,719



Equity securities and portfolio holdings in unit trustsnote (iii)

 

85,946


337

86,283


71,775

82,081



Debt securities

C3.3


32,117

32,117


30,586

32,980



Other investmentsnote (ii)

 


1,515

1,515


1,349

1,670


Total investments

 

85,946


40,786

126,732


109,866

123,478

Cash and cash equivalents

 


713

713


677

904

Total assets

 

85,946


55,690

141,636


122,839

138,539

Equity and liabilities

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Shareholders' equitynote (v)

 


4,004

4,004


3,801

4,067

Total equity

 


4,004

4,004


3,801

4,067

Liabilities

 

 

 

 

 

 

 

 

Policyholder liabilities:

 

 

 

 

 

 

 

 

 

Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)

 

85,946


43,721

129,667


112,009

126,746

Total

C4.1 (c)

85,946


43,721

129,667


112,009

126,746

Core structural borrowings of shareholder-financed operations

 


159

159


146

160

Operational borrowings attributable to shareholder-financed operations

 


221

221


222

179

Deferred tax liabilities

 


2,309

2,309


1,997

2,308

Other non-insurance liabilities

 


5,276

5,276


4,664

5,079

Total liabilities

 

85,946


51,686

137,632


119,038

134,472

Total equity and liabilities

 

85,946


55,690

141,636


122,839

138,539

 

Notes

(i)      These amounts are for separate account assets and liabilities for all variable annuity products comprising those with and without guarantees. Assets and liabilities attaching to variable annuity business that are not held in the separate account, eg. in respect of guarantees are shown within other business.

(ii)     Other investments comprise:

 




2015 £m


 

2014 £m




30 Jun


30 Jun

31 Dec

Derivative assets*

765


600

916

Partnerships in investment pools and other**

750


749

754




1,515


1,349

1,670

*    After taking account of the derivative liabilities of £258 million (30 June 2014: £284 million; 31 December 2014: £251 million), which are included in other non-insurance liabilities, the derivative position for US operations is a net asset of £507 million (30 June 2014: net asset of £316 million; 31 December 2014: net asset of £665 million).

**   Partnerships in investment pools and other comprise primarily investments in limited partnerships. These include interests in the PPM America Private Equity Fund and diversified investments in other partnerships by independent money managers that generally invest in various equities and fixed income loans and securities.

 

(iii)     Equity securities and portfolio holdings in unit trusts include investments in mutual funds, the majority of which are equity-based.

(iv)    Included within other non-investment and non-cash assets of £6,562 million (30 June 2014: £6,440 million; 31 December 2014: £6,617 million) were balances of £5,817 million (30 June 2014: £5,842 million; 31 December 2014: £5,979 million) for reinsurers' share of insurance contract liabilities. Of the £5,817 million as at 30 June 2015, £5,057 million related to the reinsurance ceded in respect of the acquired REALIC business (30 June 2014: £5,179 million; 31 December 2014: £5,174 million). Jackson holds collateral for certain of these reinsurance arrangements with a corresponding funds withheld liability. As of 30 June 2015, the funds withheld liability of £2,204 million (30 June 2014: £2,019 million; 31 December 2014: £2,201 million) was recorded within other non-insurance liabilities.

 

(v)     Changes in shareholders' equity

 




2015 £m


2014 £m




Half year


Half year

Full year

Operating profit based on longer-term investment returns B1.1

834


686

 1,431

Short-term fluctuations in investment returns B1.2

228


(226)

(1,103)

Amortisation of acquisition accounting adjustments arising on the purchase of REALIC

(35)


(40)

(71)

Profit before shareholder tax

1,027


420

 257

Tax B5

(266)


(107)

(8)

Profit for the period

761


313

 249




 

 

 

 

 

 

 

 

 

 

 

Profit for the period (as above)

761


313

249

Items recognised in other comprehensive income:

 

 

 

 

 

Exchange movements

(34)


(122)

235


Unrealised valuation movements on securities classified as available-for-sale:

 

 

 

 

 

 

Unrealised holding (losses) gains arising during the period

(661)


1,060

1,039



Deduct net gains included in the income statement on disposal and impairment

(101)


(37)

(83)


Total unrealised valuation movements

(762)


1,023

956



Related amortisation of deferred acquisition costs C5.1(b)

165


(212)

(87)



Related tax

209


(284)

(304)

Total other comprehensive (loss) income

(422)


405

800

Total comprehensive income for the period

339


718

1,049

Dividends, interest payments to central companies and other movements

(402)


(363)

(428)

Net (decrease) increase in equity

(63)


355

621

Shareholders' equity at beginning of period

4,067


3,446

3,446

Shareholders' equity at end of period

4,004


3,801

4,067

 

C2.3   UK insurance operations

 

Of the total investments of £166 billion in UK insurance operations, £104 billion of investments are held by Scottish Amicable Insurance Fund and the PAC with-profits sub-fund. Shareholders are exposed only indirectly to value movements on these assets.

 




 

 

 

 

 

2015 £m







2014 £m




 

 

 

 

 

Other funds and subsidiaries









 

Scottish

 Amicable

Insurance

 Fund


PAC

with-

profits

sub-

fund


Unit-linked

 assets and

 liabilities

Annuity

 and other

 long-term

 business


Total


30 Jun

 Total


30 Jun

 Total

31 Dec

 Total

By operating segment

Note

note (ii) 


note (i)











Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets attributable to shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred acquisition costs and other intangible assets

 



85


85


85


84

86


Total

 



85


85


85


84

86

Intangible assets attributable to with-profits funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In respect of acquired subsidiaries for venture fund and other investment purposes

 


184




184


177

186


Deferred acquisition costs

 


5




5


5

7


Total

 


189




189


182

193

Total

 


189


85


85


274


266

279

Deferred tax assets

 


80


60


60


140


132

132

Other non-investment and non-cash assets

 

207


4,354


440

3,160


3,600


8,161


8,001

6,826

Investments of long-term business and other operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment properties

 

349


10,459


682

1,745


2,427


13,235


11,727

12,736


Investments in joint ventures and associates accounted for using the equity method (principally property funds joint ventures)

 


433




433


513

536


Financial investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

C3.4

62


2,221


1,562


1,562


3,845


4,389

4,254



Equity securities and portfolio holdings in unit trusts

 

2,697


29,253


16,656

56


16,712


48,662


41,916

43,468



Debt securities

C3.3

2,465


43,198


7,125

31,088


38,213


83,876


81,680

86,349



Other investmentsnote (iii)

 

261


5,246


56

443


499


6,006


4,433

5,782



Deposits

 

466


7,340


777

1,712


2,489


10,295


12,319

12,253


Total investments

 

6,300


98,150


25,296

36,606


61,902


166,352


156,977

165,378

Properties held for sale

 






5

Cash and cash equivalents

 

221


1,997


574

881


1,455


3,673


2,121

2,457

Total assets

 

6,728


104,770


26,310

40,792


67,102


178,600


167,497

175,077

 



 

2015 £m


2014 £m



 

 

 

 

 

Other funds and subsidiaries








 

Scottish

Amicable

Insurance

 Fund


PAC with-profits sub-fund


Unit-linked 

 assets and 

 liabilities 

Annuity

and

other 

 long-term 

 business 

Total 


30 Jun

Total


30 Jun

Total

31 Dec

Total



Note

note (ii) 


note (i)










Equity and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 



3,972

3,972


3,972


3,245

3,804

Total equity

 



3,972

3,972


3,972


3,245

3,804

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Policyholder liabilities and unallocated surplus of with-profits funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)

 

6,413


83,362


22,643

32,013

54,656


144,431


137,619

144,088


Unallocated surplus of with-profits funds (reflecting application of 'realistic' basis provisions for UK regulated with-profits funds)

 


10,641



10,641


11,059

10,348

Total

C4.1(d)

6,413


94,003


22,643

32,013

54,656


155,072


148,678

154,436

Operational borrowings attributable to shareholder-financed operations

 



4

92

96


96


71

74

Borrowings attributable to with-profits funds

 

11


1,078



1,089


864

1,093

Deferred tax liabilities

 

52


806


368

368


1,226


1,184

1,228

Other non-insurance liabilities

 

252


8,883


3,663

4,347

8,010


17,145


13,455

14,442

Total liabilities

 

6,728


104,770


26,310

36,820

63,130


174,628


164,252

171,273

Total equity and liabilities

 

6,728


104,770


26,310

40,792

67,102


178,600


167,497

175,077

 

Notes

(i)      The PAC with-profits sub-fund (WPSF) mainly contains with-profits business but it also contains some non-profit business (unit-linked, term assurances and annuities). Included in the PAC with-profits fund is £11.3 billion (30 June 2014: £11.2 billion; 31 December 2014: £11.7 billion) of non-profits annuities liabilities. The WPSF's profits are apportioned 90 per cent to its policyholders and 10 per cent to shareholders as surplus for distribution is determined via the annual actuarial valuation. For the purposes of this table and subsequent explanation, references to the WPSF also include, for convenience, the amounts attaching to the Defined Charges Participating Sub-fund which comprises 3.84 per cent of the total assets of the WPSF and includes the with-profits annuity business transferred to Prudential from the Equitable Life Assurance Society on 1 December 2007 (with assets of approximately £1.7 billion). Profits to shareholders on this with-profits annuity business emerge on a 'charges less expenses' basis and policyholders are entitled to 100 per cent of the investment earnings.

(ii)     The fund is solely for the benefit of policyholders of SAIF. Shareholders have no interest in the profits of this fund although they are entitled to asset management fees on this business. SAIF is a separate sub-fund within the PAC long-term business fund.

(iii)     Other investments comprise:

 


2015 £m 


2014 £m 


30 Jun


30 Jun

31 Dec

Derivative assets*

 2,555


 1,262

 2,344

Partnerships in investment pools and other**

3,451


3,171

3,438


6,006


4,433

5,782

*     After including derivative liabilities of £841 million (30 June 2014: £751 million; 31 December 2014: £1,381 million), which are also included in the statement of financial position, the overall derivative position was a net asset of £1,714 million (30 June 2014: net asset of £511 million; 31 December 2014: net asset of £963 million).

**    Partnerships in investment pools and other comprise mainly investments held by the PAC with-profits fund. These investments are primarily investments in limited partnerships and additionally, investments in property funds.

 

C2.4   Asset management operations

 



 

2015 £m


2014 £m



Note

M&G 

Prudential

Capital

US 

Eastspring

 Investments

30 Jun

Total


30 Jun

Total

31 Dec

Total

Assets

 

 

 

 

 

 

 

 

 

Intangible assets:

 

 

 

 

 

 

 

 

 

 

Goodwill

 

1,153

16

61

1,230


1,230

1,230


Deferred acquisition costs and other intangible assets

 

15

3

1

19


20

21

Total

 

1,168

19

62

1,249


1,250

1,251

Other non-investment and non-cash assets

 

1,345

637

228

82

2,292


1,371

1,605

Investments in joint ventures and associates accounted for using the equity method

 

34

80

114


95

107

Financial investments:

 

 

 

 

 

 

 

 

 

 

Loans

C3.4

926

926


1,022

854


Equity securities and portfolio holdings in unit trusts

 

77

12

89


74

79


Debt securities

C3.3

1,945

3

1,948


1,953

2,293


Other investments

 

14

97

7

118


73

121


Deposits

 

18

34

52


45

74

Total investments

 

125

2,968

25

129

3,247


3,262

3,528

Cash and cash equivalents

 

418

797

74

101

1,390


751

1,044

Total assets

 

3,056

4,402

346

374

8,178


6,634

7,428

Equity and liabilities

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

1,698

25

165

284

2,172


2,053

2,077

Total equity

 

1,698

25

165

284

2,172


2,053

2,077

Liabilities

 

 

 

 

 

 

 

 

 

Core structural borrowing of shareholder-financed operations

 

275

275


275

275

Operational borrowing attributable to shareholder-financed operations

 

11

11


6

Intra-group debt represented by operational borrowings at Group levelnote (i)

 

2,176

2,176


1,950

2,004

Other non-insurance liabilitiesnote (ii)

 

1,347

1,926

181

90

3,544


2,356

3,066

Total liabilities

 

1,358

4,377

181

90

6,006


4,581

5,351

Total equity and liabilities

 

3,056

4,402

346

374

8,178


6,634

7,428

 

Notes

(i)      Intra-group debt represented by operational borrowings at Group level, which are in respect of Prudential Capital's short-term fixed income security programme and comprise:

 


2015 £m 


2014 £m 


30 Jun


30 Jun

31 Dec

Commercial paper

 1,577


 1,650

 1,704

Medium Term Notes

 599


300

300

Total intra-group debt represented by operational borrowings at Group level

2,176


1,950

2,004

 

(ii)     Other non-insurance liabilities consist primarily of intra-group balances, derivative liabilities and other creditors.

 

C3      Assets and Liabilities - Classification and Measurement

 

C3.1   Group assets and liabilities - Classification

The classification of the Group's assets and liabilities, and its corresponding accounting carrying values reflect the requirements of IFRS. For financial investments the basis of valuation reflects the Group's application of IAS 39 'Financial Instruments: Recognition and Measurement' as described further below. Where assets and liabilities have been valued at fair value or measured on a different basis but fair value is disclosed, the Group has followed the principles under IFRS 13 'Fair value measurement'. The basis applied is summarised below:

 



30 Jun 2015 £m



At fair value

Cost/

amortised

cost/ IFRS 4

basis value

Total

 carrying

 value

Fair

 value,

where

applicable



 

 

note (i)





Through

 profit

or loss

Available-

 for-sale




Intangible assets attributable to shareholders:

 

 

 

 

 

 

Goodwill

 -  

 -  

 1,461

 1,461



Deferred acquisition costs and other intangible assets

 -  

 -  

 7,310

 7,310



Total

 -  

 -  

 8,771

 8,771


Intangible assets attributable to with-profits funds:

 

 

 

 

 

 

In respect of acquired subsidiaries for venture fund and other investment purposes

 -  

 -  

 184

 184



Deferred acquisition costs and other intangible assets

 -  

 -  

 49

 49



Total

 -  

 -  

 233

 233


Total intangible assets

 -  

 -  

 9,004

 9,004


Other non-investment and non-cash assets:

 

 

 

 

 

 

Property, plant and equipment

 -  

 -  

 984

 984



Reinsurers' share of insurance contract liabilities

 -  

 -  

 7,259

 7,259



Deferred tax assets

 -  

 -  

 2,820

 2,820



Current tax recoverable

 -  

 -  

 220

 220



Accrued investment income

 -  

 -  

 2,575

 2,575

 2,575


Other debtors

 -  

 -  

 3,626

 3,626

 3,626


Total

 -  

 -  

 17,484

 17,484


Investments of long-term business and other operations:note (ii)

 

 

 

 

 

 

Investment properties

 13,259

 -  

 -  

 13,259

 13,259


Investments accounted for using the equity method

 

 -  

 962

 962



Loans

 2,306

 -  

 10,272

 12,578

 13,189


Equity securities and portfolio holdings in unit trusts

 155,253

 -  

 -  

 155,253

 155,253


Debt securities

 110,273

 32,034

 -  

 142,307

 142,307


Other investments

 7,713

 -  


 7,713

 7,713


Deposits

 -  

 -  

 11,043

 11,043

 11,043


Total investments

 288,804

 32,034

 22,277

 343,115


Assets held for sale

 

 -  

 -  

 -  


Cash and cash equivalents

 -  


 8,298

 8,298

 8,298

Total assets

 288,804

 32,034

 57,063

 377,901




 

 

 

 

 

Liabilities

 

 

 

 

 

Policyholder liabilities and unallocated surplus of with-profits funds:

 

 

 

 

 

 

Insurance contract liabilities

 -  

 -  

 254,417

 254,417



Investment contract liabilities with discretionary

participation features note (iii)

 -  

 -  

 39,795

 39,795



Investment contract liabilities without discretionary participation features

 16,741

 -  

 2,667

 19,408

 19,426


Unallocated surplus of with-profits funds

 -  

 -  

 12,768

 12,768



Total

 16,741

 -  

 309,647

 326,388


Core structural borrowings of shareholder-financed operations

 -  

 -  

 4,880

 4,880

 5,373

Other borrowings:

 

 

 

 

 

 

Operational borrowings attributable to shareholder-financed operations

 -  

 -  

 2,504

 2,504

 2,504


Borrowings attributable to with-profits operations

 -  

 -  

 1,089

 1,089

 1,102

Other non-insurance liabilities:

 

 

 

 

 

 

Obligations under funding, securities lending and sale and repurchase agreements

 -  

 -  

 3,296

 3,296

 3,305


Net asset value attributable to unit holders of consolidated unit trusts and similar funds

 10,007

 -  

 -  

 10,007

 10,007


Deferred tax liabilities

 -  

 -  

 4,325

 4,325



Current tax liabilities

 -  

 -  

 393

 393



Accruals and deferred income

 -  

 -  

 750

 750



Other creditors

 322

 -  

 5,193

 5,515

 5,515


Provisions

 

 -  

 546

 546



Derivative liabilities

 1,758

 -  

 -  

 1,758

 1,758


Other liabilities

 2,204

 -  

 2,141

 4,345

 4,345


Total

 14,291

 -  

 16,644

 30,935


Liabilities held for sale

 

 -  

 -  

 -  


Total liabilities

 31,032

 -  

 334,764

 365,796


 



30 Jun 2014 £m



At fair value

Cost/

amortised

cost/ IFRS 4

basis value

Total

 carrying

 value

Fair

 value,

where

applicable



 

 

note (i)





Through

 profit

 or loss

Available-

 for-sale




Intangible assets attributable to shareholders:

 

 

 

 

 

 

Goodwill

 -  

 -  

 1,458

 1,458



Deferred acquisition costs and other intangible assets

 -  

 -  

 5,944

 5,944



Total

 -  

 -  

 7,402

 7,402


Intangible assets attributable to with-profits funds:

 

 

 

 

 

 

In respect of acquired subsidiaries for venture fund and other investment purposes

 -  

 -  

 177

 177



Deferred acquisition costs and other intangible assets

 -  

 -  

 63

 63



Total

 -  

 -  

 240

 240


Total intangible assets

 -  

 -  

 7,642

 7,642


Other non-investment and non-cash assets:

 

 

 

 

 

 

Property, plant and equipment

 -  

 -  

 910

 910



Reinsurers' share of insurance contract liabilities

 -  

 -  

 6,743

 6,743



Deferred tax assets

 -  

 -  

 2,173

 2,173



Current tax recoverable

 -  

 -  

 158

 158



Accrued investment income

 -  

 -  

 2,413

 2,413

 2,413


Other debtors

 -  

 -  

 3,643

 3,643

 3,643


Total

 -  

 -  

 16,040

 16,040


Investments of long-term business and other operations:note (ii)

 

 

 

 

 

 

Investment properties

 11,754

 -  

 -  

 11,754

 11,754


Investments accounted for using the equity method

 -  

 -  

911

911



Loans

 2,123

 -  

 10,334

 12,457

 12,987


Equity securities and portfolio holdings in unit trusts

 130,566

 -  

 -  

 130,566

 130,566


Debt securities

 103,666

 30,511

 -  

 134,177

 134,177


Other investments

 5,908

 -  

 -  

 5,908

 5,908


Deposits

 -  

 -  

 13,057

 13,057

 13,057


Total investments

 254,017

 30,511

 24,302

 308,830


Assets held for sale

 875

 -  


 875

 875

Cash and cash equivalents

 -  

 -  

 5,903

 5,903

 5,903

Total assets

 254,892

 30,511

 53,887

 339,290




 

 

 

 

 

Liabilities

 

 

 

 

 

Policyholder liabilities and unallocated surplus of with-profits funds:

 

 

 

 

 

 

Insurance contract liabilities

 -  

 -  

 227,779

 227,779



Investment contract liabilities with discretionary

participation features note (iii)

 -  

 -  

 35,636

 35,636



Investment contract liabilities without discretionary participation features

 17,840

 -  

 2,449

 20,289

 20,290


Unallocated surplus of with-profits funds

 -  

 -  

 13,044

 13,044



Total

 17,840

 -  

 278,908

 296,748


Core structural borrowings of shareholder-financed operations

 -  

 -  

 4,567

 4,567

 5,056

Other borrowings:

 

 

 

 

 

 

Operational borrowings attributable to shareholder-financed operations

 -  

 -  

 2,243

 2,243

 2,243


Borrowings attributable to with-profits operations

 -  

 -  

 864

 864

 879

Other non-insurance liabilities:

 

 

 

 

 

 

Obligations under funding, securities lending and sale and repurchase agreements

 -  

 -  

 2,188

 2,188

 2,200


Net asset value attributable to unit holders of consolidated unit trusts and similar funds

 5,262

 -  

 -  

 5,262

 5,262


Deferred tax liabilities

 -  

 -  

 3,855

 3,855



Current tax liabilities

 -  

 -  

 475

 475



Accruals and deferred income

 -  

 -  

 731

 731



Other creditors

 279

 -  

 4,720

 4,999

 4,999


Provisions

 -  

 -  

 534

 534



Derivative liabilities

 1,400

 -  

 -  

 1,400

 1,400


Other liabilities

 2,019

 -  

 1,951

 3,970

 3,970


Total

 8,960

 -  

 14,454

 23,414


Liabilities held for sale

 828

 -  

 -  

 828

 828

Total liabilities

 27,628

 -  

 301,036

 328,664


 



31 Dec 2014 £m



At fair value

Cost/

amortised

cost/ IFRS 4

basis value

Total

 carrying

 value

Fair

 value,

where

applicable



 

 

note (i)





Through

 profit

 or loss

Available-

 for-sale




Intangible assets attributable to shareholders:

 

 

 

 

 

 

Goodwill

 -  

 -  

 1,463

 1,463



Deferred acquisition costs and other intangible assets

 -  

 -  

 7,261

 7,261



Total

 -  

 -  

 8,724

 8,724


Intangible assets attributable to with-profits funds:

 

 

 

 

 

 

In respect of acquired subsidiaries for venture fund and other investment purposes

 -  

 -  

 186

 186



Deferred acquisition costs and other intangible assets

 -  

 -  

 61

 61



Total

 -  

 -  

 247

 247


Total intangible assets

 -  

 -  

 8,971

 8,971


Other non-investment and non-cash assets:

 

 

 

 

 

 

Property, plant and equipment

 -  

 -  

 978

 978



Reinsurers' share of insurance contract liabilities

 -  

 -  

 7,167

 7,167



Deferred tax assets

 -  

 -  

 2,765

 2,765



Current tax recoverable

 -  

 -  

 117

 117



Accrued investment income

 -  

 -  

 2,667

 2,667

 2,667


Other debtors

 -  

 -  

 1,852

 1,852

 1,852


Total

 -  

 -  

 15,546

 15,546


Investments of long-term business and other operations:note (ii)

 

 

 

 

 

 

Investment properties

 12,764

 -  

 -  

 12,764

 12,764


Investments accounted for using the equity method

 -  

 -  

 1,017

 1,017



Loans

 2,291

 -  

 10,550

 12,841

 13,548


Equity securities and portfolio holdings in unit trusts

 144,862

 -  

 -  

 144,862

 144,862


Debt securities

 112,354

 32,897

 -  

 145,251

 145,251


Other investments

 7,623

 -  

 -  

 7,623

 7,623


Deposits

 -  

 -  

 13,096

 13,096

 13,096


Total investments

 279,894

 32,897

 24,663

 337,454


Assets held for sale

 824

 -  

 -  

 824

 824

Cash and cash equivalents

 -  

 -  

 6,409

 6,409

 6,409

Total assets

 280,718

 32,897

 55,589

 369,204




 

 

 

 

 

Liabilities

 

 

 

 

 

Policyholder liabilities and unallocated surplus of with-profits funds:

 

 

 

 

 

 

Insurance contract liabilities

 -  

 -  

 250,038

 250,038



Investment contract liabilities with discretionary

participation features note (iii)

 -  

 -  

 39,277

 39,277



Investment contract liabilities without discretionary participation features

 17,554

 -  

 2,670

 20,224

 20,211


Unallocated surplus of with-profits funds

 -  

 -  

 12,450

 12,450



Total

 17,554

 -  

 304,435

 321,989


Core structural borrowings of shareholder-financed operations

 -  

 -  

 4,304

 4,304

 4,925

Other borrowings:

 

 

 

 

 

 

Operational borrowings attributable to shareholder-financed operations

 -  

 -  

 2,263

 2,263

 2,263


Borrowings attributable to with-profits operations

 -  

 -  

 1,093

 1,093

 1,108

Other non-insurance liabilities:

 

 

 

 

 

 

Obligations under funding, securities lending and sale and repurchase agreements

 -  

 -  

 2,347

 2,347

 2,361


Net asset value attributable to unit holders of consolidated unit trusts and similar funds

 7,357

 -  

 -  

 7,357

 7,357


Deferred tax liabilities

 -  

 -  

 4,291

 4,291



Current tax liabilities

 -  

 -  

 617

 617



Accruals and deferred income

 -  

 -  

 947

 947



Other creditors

 327

 -  

 3,935

 4,262

 4,262


Provisions

 -  

 -  

 724

 724



Derivative liabilities

 2,323

 -  

 -  

 2,323

 2,323


Other liabilities

 2,201

 -  

 1,904

 4,105

 4,105


Total

 12,208

 -  

 14,765

 26,973


Liabilities held for sale

 770

 -  

 -  

 770

 770

Total liabilities

 30,532

 -  

 326,860

 357,392


 

Notes

(i)      Assets carried at cost or amortised cost are subject to impairment testing where appropriate under IFRS requirements. This category also includes assets which are valued by reference to specific IFRS standards such as reinsurers' share of insurance contract liabilities, deferred tax assets and investments accounted for under the equity method.

(ii)     Realised gains and losses on the Group's investments for half year 2015 recognised in the income statement amounted to a net gain of £1.8 billion (30 June 2014: £1.8 billion; 31 December 2014: £2.9 billion).

(iii)     The carrying value of investment contracts with discretionary participation features is determined on an IFRS 4 basis. It is impractical to determine the fair value of these contracts due to the lack of a reliable basis to measure the participation features.

 

C3.2   Group assets and liabilities - Measurement

 

(a)        Determination of fair value

The fair values of the assets and liabilities of the Group have been determined on the following bases.

The fair values of the financial instruments for which fair valuation is required under IFRS are determined by the use of current market bid prices for exchange-quoted investments, or by using quotations from independent third parties, such as brokers and pricing services or by using appropriate valuation techniques.

The estimated fair value of derivative financial instruments reflects the estimated amount the Group would receive or pay in an arm's length transaction. This amount is determined using quoted prices if exchange listed, quotations from independent third parties or valued internally using standard market practices. 

The loans and receivables have been shown net of provisions for impairment. The fair value of loans has been estimated from discounted cash flows expected to be received. The rate of discount used was the market rate of interest where applicable.

The fair value of investment properties is based on market values as assessed by professionally qualified external valuers or by the Group's qualified surveyors.

The fair value of the subordinated and senior debt issued by the parent company is determined using the quoted prices from independent third parties.

The fair value of financial liabilities (other than derivative financial instruments) is determined using discounted cash flows of the amounts expected to be paid.

(b)    Fair value hierarchy of financial instruments measured at fair value on recurring basis

The table below shows the financial instruments carried at fair value analysed by level of the IFRS 13 'Fair Value Measurement' defined fair value hierarchy. This hierarchy is based on the inputs to the fair value measurement and reflects the lowest level input that is significant to that measurement.

 



30 Jun 2015 £m


Level 1

Level 2

Level 3

 

Analysis of financial investments, net of derivative liabilities by business type

Quoted prices

(unadjusted)

 in active markets

Valuation based

on significant

observable

market inputs

Valuation based

on significant

unobservable

market inputs

Total






 

With-profits




 

Equity securities and portfolio holdings in unit trusts

36,488

2,650

623

39,761

Debt securities

16,988

41,635

361

58,984

Other investments (including derivative assets)

26

2,255

3,269

5,550

Derivative liabilities

(29)

(565)

(594)

Total financial investments, net of derivative liabilities

53,473

45,975

4,253

103,701

Percentage of total

52%

44%

4%

100%

Unit-linked and variable annuity separate account




 

Equity securities and portfolio holdings in unit trusts

113,797

344

9

114,150

Debt securities

4,300

5,558

9,858

Other investments (including derivative assets)

1

70

4

75

Derivative liabilities

(18)

(18)

Total financial investments, net of derivative liabilities

118,098

5,954

13

124,065

Percentage of total

95%

5%

0%

100%

Non-linked shareholder-backed




 

Loans

267

2,039

2,306

Equity securities and portfolio holdings in unit trusts

1,182

125

35

1,342

Debt securities

15,170

58,099

196

73,465

Other investments (including derivative assets)

1,310

778

2,088

Derivative liabilities

(810)

(336)

(1,146)

Total financial investments, net of derivative liabilities

16,352

58,991

2,712

78,055

Percentage of total

21%

76%

3%

100%





 

Group total analysis, including other financial liabilities held

at fair value




 

Group total




 

Loans*

267

2,039

2,306

Equity securities and portfolio holdings in unit trusts

151,467

3,119

667

155,253

Debt securities

36,458

105,292

557

142,307

Other investments (including derivative assets)

27

3,635

4,051

7,713

Derivative liabilities

(29)

(1,393)

(336)

(1,758)

Total financial investments, net of derivative liabilities

187,923

110,920

6,978

305,821

Investment contracts liabilities without discretionary participation features held at fair value

(22)

(16,719)

(16,741)

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(8,559)

(45)

(1,403)

(10,007)

Other financial liabilities held at fair value

(322)

(2,204)

(2,526)

Total financial instruments at fair value

179,342

93,834

3,371

276,547

Percentage of total

65%

34%

1%

100%

*  Loans in the table above are those classified as fair value through profit and loss in note C3.1.

 

 


30 Jun 2014 £m


Level 1

Level 2

Level 3

 

Analysis of financial investments, net of derivative liabilities by business type

Quoted prices

(unadjusted)

 in active markets

Valuation based

on significant

observable

market inputs

Valuation based

on significant

unobservable

market inputs

Total






 

With-profits




 

Equity securities and portfolio holdings in unit trusts

28,796

2,711

597

32,104

Debt securities

15,870

39,756

480

56,106

Other investments (including derivative assets)

64

1,037

3,044

4,145

Derivative liabilities

(45)

(394)

(439)

Total financial investments, net of derivative liabilities

44,685

43,110

4,121

91,916

Percentage of total

49%

47%

4%

100%

Unit-linked and variable annuity separate account




 

Equity securities and portfolio holdings in unit trusts

97,125

200

38

97,363

Debt securities

3,546

6,313

9,859

Other investments (including derivative assets)

5

33

38

Derivative liabilities

(1)

(1)

Total financial investments, net of derivative liabilities

100,676

6,545

38

107,259

Percentage of total

94%

6%

0%

100%

Non-linked shareholder-backed




 

Loans

259

1,864

2,123

Equity securities and portfolio holdings in unit trusts

986

79

34

1,099

Debt securities

14,271

53,853

88

68,212

Other investments (including derivative assets)

959

766

1,725

Derivative liabilities

(750)

(210)

(960)

Total financial investments, net of derivative liabilities

15,257

54,400

2,542

72,199

Percentage of total

21%

75%

4%

100%





 

Group total analysis, including other financial liabilities held

at fair value




 

Group total




 

Loans*

259

1,864

2,123

Equity securities and portfolio holdings in unit trusts

126,907

2,990

669

130,566

Debt securities

33,687

99,922

568

134,177

Other investments (including derivative assets)

69

2,029

3,810

5,908

Derivative liabilities

(45)

(1,145)

(210)

(1,400)

Total financial investments, net of derivative liabilities

160,618

104,055

6,701

271,374

Investment contracts liabilities without discretionary participation features held at fair value

(17,840)

(17,840)

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(3,902)

(134)

(1,226)

(5,262)

Other financial liabilities held at fair value

(279)

(2,019)

(2,298)

Total financial instruments at fair value

156,716

85,802

3,456

245,974

Percentage of total

64%

35%

1%

100%

*  Loans in the table above are those classified as fair value through profit and loss in note C3.1.

 

 


31 Dec 2014 £m


Level 1

Level 2

Level 3

 

Analysis of financial investments, net of derivative liabilities by business type

Quoted prices

(unadjusted)

 in active markets

Valuation based

on significant

observable

market inputs

Valuation based

on significant

unobservable

market inputs

Total






 

With-profits




 

Equity securities and portfolio holdings in unit trusts

31,136

2,832

694

34,662

Debt securities

16,415

42,576

582

59,573

Other investments (including derivative assets)

96

1,997

3,252

5,345

Derivative liabilities

(72)

(1,024)

(1,096)

Total financial investments, net of derivative liabilities

47,575

46,381

4,528

98,484

Percentage of total

48%

47%

5%

100%

Unit-linked and variable annuity separate account




 

Equity securities and portfolio holdings in unit trusts

108,392

336

21

108,749

Debt securities

4,509

6,375

11

10,895

Other investments (including derivative assets)

4

29

33

Derivative liabilities

(10)

(12)

(22)

Total financial investments, net of derivative liabilities

112,895

6,728

32

119,655

Percentage of total

94%

6%

0%

100%

Non-linked shareholder-backed




 

Loans

266

2,025

2,291

Equity securities and portfolio holdings in unit trusts

1,303

116

32

1,451

Debt securities

15,806

58,780

197

74,783

Other investments (including derivative assets)

1,469

776

2,245

Derivative liabilities

(867)

(338)

(1,205)

Total financial investments, net of derivative liabilities

17,109

59,764

2,692

79,565

Percentage of total

22%

75%

3%

100%





 

Group total analysis, including other financial liabilities held at fair value




 

Group total




 

Loans*

266

2,025

2,291

Equity securities and portfolio holdings in unit trusts

140,831

3,284

747

144,862

Debt securities

36,730

107,731

790

145,251

Other investments (including derivative assets)

100

3,495

4,028

7,623

Derivative liabilities

(82)

(1,903)

(338)

(2,323)

Total financial investments, net of derivative liabilities

177,579

112,873

7,252

297,704

Investment contracts liabilities without discretionary participation features held at fair value

(17,554)

(17,554)

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(5,395)

(671)

(1,291)

(7,357)

Other financial liabilities held at fair value

(327)

(2,201)

(2,528)

Total financial instruments at fair value

172,184

94,321

3,760

270,265

Percentage of total

64%

35%

1%

100%

*  Loans in the table above are those classified as fair value through profit and loss in note C3.1.

 

In addition to the financial instruments shown above, the assets and liabilities held for sale on the consolidated statement of financial position at 31 December and 30 June 2014 in respect of Japan Life business included net financial instruments balances of £844 million and £917 million respectively, primarily for equity securities and debt securities. Of this amount, £814 million and £888 million had been classified as level 1 and £30 million and £29 million as level 2 respectively.

 

(c)   Valuation approach for level 2 fair valued financial instruments

A significant proportion of the Group's level 2 assets are corporate bonds, structured securities and other non-national government debt securities. These assets, in line with market practice, are generally valued using independent pricing services or third-party broker quotes. These valuations are determined using independent external quotations from multiple sources and are subject to a number of monitoring controls, such as monthly price variances, stale price reviews and variance analysis on prices achieved on subsequent trades.

 

Pricing services, where available, are used to obtain the third-party broker quotes. Where pricing services providers are used, a single valuation is obtained and applied.

 

When prices are not available from pricing services, quotes are sourced directly from brokers. Prudential seeks to obtain a number of quotes from different brokers so as to obtain the most comprehensive information available on their executability. Where quotes are sourced directly from brokers, the price used in the valuation is normally selected from one of the quotes based on a number of factors, including the timeliness and regularity of the quotes and the accuracy of the quotes considering the spreads provided. The selected quote is the one which best represents an executable quote for the security at the measurement date.

 

Generally, no adjustment is made to the prices obtained from independent third parties. Adjustment is made in only limited circumstances, where it is determined that the third party valuations obtained do not reflect fair value (e.g. either because the value is stale and/or the values are extremely diverse in range). These are usually securities which are distressed or that could be subject to a debt restructure or where reliable market prices are no longer available due to an inactive market or market dislocation. In these instances, prices are derived using internal valuation techniques including those as described above in this note with the objective of arriving at a fair value measurement which reflects the price at which an orderly transaction would take place between market participants on the measurement date. The techniques used require a number of assumptions relating to variables such as credit risk and interest rates. Examples of such variables include an average credit spread based on the corporate bond universe and the relevant duration of the asset being valued. Prudential determines the input assumptions based on the best available information at the measurement dates. Securities valued in such manner are classified as level 3 where these significant inputs are not based on observable market data.

 

Of the total level 2 debt securities of £105,292 million at 30 June 2015 (30 June 2014: £99,922 million; 31 December 2014: £107,731 million), £10,190 million are valued internally (30 June 2014: £8,813 million; 31 December 2014: £10,093 million). The majority of such securities are valued using matrix pricing, which is based on assessing the credit quality of the underlying borrower to derive a suitable discount rate relative to government securities of a comparable duration. Under matrix pricing, the debt securities are priced taking the credit spreads on comparable quoted public debt securities and applying these to the equivalent debt instruments factoring in a specified liquidity premium. The majority of the parameters used in this valuation technique are readily observable in the market and, therefore, are not subject to interpretation.

 

(d)   Fair value measurements for level 3 fair valued financial instruments

Reconciliation of movements in level 3 financial instruments measured at fair value

The following table reconciles the value of level 3 fair valued financial instruments at 1 January 2015 to that presented at 30 June 2015.

     

Total investment return recorded in the income statement represents interest and dividend income, realised gains and losses, unrealised gains and losses on the assets classified at fair value through profit and loss and foreign exchange movements on an individual entity's overseas investments.

 

Total gains and losses recorded in other comprehensive income includes unrealised gains and losses on debt securities held as available-for-sale within Jackson and foreign exchange movements arising from the retranslation of the Group's overseas subsidiaries and branches.

 















£m

Half year 2015

At

 1 Jan

Total

gains

(losses) in

income

statement

Total

gains

(losses)

recorded

in other

compre-

hensive

income

Purchases

Sales

Settled

Issued

 

Transfers

 into

 level 3

Transfers

 out of

Level 3

At

30 Jun

2015

Loans

2,025

72

(18)

(64)

24

2,039

Equity securities and portfolio holdings in unit trusts

747

45

(1)

23

(148)

1

667

Debt securities

790

(66)

33

(245)

46

(1)

557

Other investments (including derivative assets)

4,028

114

(77)

271

(285)

4,051

Derivative liabilities

(338)

2

(336)

Total financial investments, net of derivative liabilities

7,252

167

(96)

327

(678)

(64)

24

47

(1)

6,978

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(1,291)

(32)

(4)

22

24

(122)

(1,403)

Other financial liabilities

(2,201)

(85)

19

113

(50)

(2,204)

Total financial instruments at fair value

3,760

50

(77)

323

(656)

73

(148)

47

(1)

3,371












Half year 2014

At

 1 Jan

Total

gains

(losses) in

income

statement

Total

gains

(losses)

recorded

in other

compre-

hensive

income

Purchases

Sales

Settled

Issued

 

Transfers

 into

 level 3

Transfers

 out of

Level 3

At

30 Jun

2014

Loans

1,887

64

(60)

(46)

19

1,864

Equity securities and portfolio holdings in unit trusts

649

17

(2)

12

(9)

2

669

Debt securities

670

1

(1)

16

(123)

12

(7)

568

Other investments (including derivative assets)

3,758

158

(61)

209

(253)

(1)

3,810

Derivative liabilities

(201)

(9)

(210)

Total financial investments, net of derivative liabilities

6,763

231

(124)

237

(385)

(46)

19

14

(8)

6,701

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(1,327)

11

1

(2)

2

116

(27)

(1,226)

Other financial liabilities

(2,051)

(71)

65

71

(33)

(2,019)

Total financial instruments at fair value

3,385

171

(58)

235

(383)

141

(41)

14

(8)

3,456













Full year 2014

At

 1 Jan

Total

gains

(losses) in

income

statement

Total

gains

(losses)

recorded

in other

compre-

hensive

income

Purchases

Sales

Settled

Issued

 

Transfers

 into

 level 3

Transfers

 out of

Level 3

At

31 Dec

2014

Loans

1,887

1

118

(175)

194

2,025

Equity securities and portfolio holdings in unit trusts

649

118

2

26

(50)

2

747

Debt securities

670

271

(7)

49

(169)

11

(35)

790

Other investments (including derivative assets)

3,758

337

36

371

(474)

4,028

Derivative liabilities

(201)

(138)

1

(338)

Total financial investments, net of derivative liabilities

6,763

589

149

446

(693)

(175)

194

13

(34)

7,252

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(1,327)

(14)

(18)

18

123

(73)

(1,291)

Other financial liabilities

(2,051)

(10)

(129)

279

(290)

(2,201)

Total financial instruments at fair value

3,385

565

20

428

(675)

227

(169)

13

(34)

3,760

 

Of the total net gains and losses in the income statement of £50 million (30 June 2014: £171 million; 31 December 2014: £565 million), £131 million (30 June 2014: £163 million; 31 December 2014: £344 million) relates to net unrealised gains relating to financial instruments still held at the end of the period, which can be analysed as follows:

 


 

2015 £m


2014 £m


30 Jun


30 Jun

31 Dec






Equity securities

38


14

70

Debt securities

(2)


1

149

Other investments

125


153

284

Derivative liabilities

2


(9)

(137)

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(32)


11

(14)

Other financial liabilities


(7)

(8)

Total

131


163

344

 

Valuation approach for level 3 fair valued financial instruments

 

Investments valued using valuation techniques include financial investments which by their nature do not have an externally quoted price based on regular trades, and financial investments for which markets are no longer active as a result of market conditions e.g. market illiquidity. The valuation techniques used include comparison to recent arm's length transactions, reference to other instruments that are substantially the same, discounted cash flow analysis, option adjusted spread models and, if applicable, enterprise valuation. These techniques may include a number of assumptions relating to variables such as credit risk and interest rates. Changes in assumptions relating to these variables could positively or negatively impact the reported fair value of these instruments. When determining the inputs into the valuation techniques used priority is given to publicly available prices from independent sources when available, but overall the source of pricing is chosen with the objective of arriving at a fair value measurement which reflects the price at which an orderly transaction would take place between market participants on the measurement date.

The fair value estimates are made at a specific point in time, based upon available market information and judgments about the financial instruments, including estimates of the timing and amount of expected future cash flows and the credit standing of counterparties. Such estimates do not reflect any premium or discount that could result from offering for sale at one time the Group's entire holdings of a particular financial instrument, nor do they consider the tax impact of the realisation of unrealised gains or losses from selling the financial instrument being fair valued. In some cases the disclosed value cannot be realised in immediate settlement of the financial instrument.

In accordance with the Group's risk management framework, the estimated fair value of derivative financial instruments valued internally using standard market practices are subject to assessment against external counterparties' valuations.

 

At 30 June 2015 the Group held £3,371 million (30 June 2014: £3,456 million; 31 December 2014: £3,760 million), 1 per cent of the total fair valued financial assets net of fair valued financial liabilities (30 June 2014: 1 per cent; 31 December 2014: 1 per cent), within level 3.

Included within these amounts were loans of £2,039 million at 30 June 2015 (30 June 2014: £1,864 million; 31 December 2014: £2,025 million), measured as the loan outstanding balance attached to REALIC and held to back the liabilities for funds withheld under reinsurance arrangements. The funds withheld liability of £2,204 million at 30 June 2015 (30 June 2014: £2,019 million; 31 December 2014: £2,201 million) was also classified within level 3, accounted for on a fair value basis being equivalent to the carrying value of the underlying assets.

Excluding the loans and funds withheld liability under REALIC's reinsurance arrangements as described above, which amounted to a net liability of £(165) million (30 June 2014: £(155) million; 31 December 2014: £(176) million), the level 3 fair valued financial assets net of financial liabilities were £3,536 million (30 June 2014: £3,611 million; 31 December 2014: £3,936 million). Of this amount, a net liability of £(378) million (30 June 2014: net liability of £(228) million; 31 December 2014: net asset of £11 million) were internally valued, representing 0.1 per cent of the total fair valued financial assets net of financial liabilities (30 June 2014: 0.1 per cent; 31 December 2014: 0.1 per cent). Internal valuations are inherently more subjective than external valuations. Included within these internally valued net liabilities were:

 

(a)     Debt securities of £251 million (30 June 2014: £80 million; 31 December 2014: £298 million), which were either valued on a discounted cash flow method with an internally developed discount rate or on external prices adjusted to reflect the specific known conditions relating to these securities (e.g. distressed securities or securities which were being restructured).

(b)     Private equity and venture investments of £715 million (30 June 2014: £897 million; 31 December 2014: £1,002 million) which were valued internally based on management information available for these investments. These investments, in the form of debt and equity securities, were principally held by consolidated investment funds which are managed on behalf of third parties.

(c)     Liabilities of £(1,379) million (30 June 2014: £(1,206) million; 31 December 2014: £(1,269) million) for the net asset value attributable to external unit holders respect of the consolidated investment funds, which are non-recourse to the Group. These liabilities are valued by reference to the underlying assets.

(d)     Derivative liabilities of £(28) million (30 June 2014: £ nil; 31 December 2014: £(23) million) which are valued internally using standard market practices but are subject to independent assessment against counterparties' valuations.

(e)     Other sundry individual financial investments of £63 million (30 June 2014: £1 million; 31 December 2014: £3 million).

 

Of the internally valued net liability referred to above of £(378) million (30 June 2014: £(228) million; 31 December 2014: net asset of £11 million):

 

(a)     A net liability of £(525) million (30 June 2014: net liability of £(267) million; 31 December 2014: net liability of £(133) million) was held by the Group's participating funds and therefore shareholders' profit and equity are not impacted by movements in the valuation of these financial instruments.

(b)     A net asset of £147 million (30 June 2014: £39 million; 31 December 2014: £144 million) was held to support non-linked shareholder-backed business. If the value of all the level 3 instruments held to support non-linked shareholder-backed business valued internally was varied downwards by 10 per cent, the change in valuation would be £15 million (30 June 2014: £4 million; 31 December 2014: £14 million), which would reduce shareholders' equity by this amount before tax. Of this amount, a decrease of £14 million (30 June 2014: a decrease of £3 million; 31 December 2014: a decrease of £13 million) would pass through the income statement substantially as part of short-term fluctuations in investment returns outside of operating profit and a £1 million decrease (30 June 2014: a decrease of £1 million; 31 December 2014: a decrease of £1 million) would be included as part of other comprehensive income, being unrealised movements on assets classified as available-for-sale.

 

(e)    Transfers into and transfers out of levels 

The Group's policy is to recognise transfers into and transfers out of levels as of the end of each half year reporting period except for material transfers which are recognised as of the date of the event or change in circumstances that caused the transfer.

During half year 2015, the transfers between levels within the Group's portfolio were primarily transfers from level 1 to 2 of £662 million and transfers from level 2 to level 1 of £207 million. These transfers which primarily relate to debt securities arose to reflect the change in the observability of the inputs used in valuing these securities.

 

In addition, the transfers into and out of level 3 in half year 2015 were £47 million and £1 million, respectively. These transfers were primarily between levels 3 and 2 for debt securities.

 

(f)    Valuation processes applied by the Group

The Group's valuation policies, procedures and analyses for instruments categorised as level 3 are overseen by Business Unit committees as part of the Group's wider financial reporting governance processes. The procedures undertaken include approval of valuation methodologies, verification processes, and resolution of significant or complex valuation issues. In undertaking these activities the Group makes use of the extensive expertise of its asset management functions.

 

C3.3   Debt securities

This note provides analysis of the Group's debt securities, including asset-backed securities and sovereign debt securities, by segment.

 

Debt securities are carried at fair value. The amounts included in the statement of financial position are analysed as follows, with further information relating to the credit quality of the Group's debt securities at 30 June 2015 provided in the notes below.

 



2015 £m 


2014 £m 



30 Jun


30 Jun

31 Dec

Insurance operations:

 

 

 

 

 

Asia note (a)

24,366


19,958

23,629


US note (b)

32,117


30,586

32,980


UK note (c)

83,876


81,680

86,349

Asset management operationsnote (d)

1,948


1,953

2,293

Total

142,307


134,177

145,251

 

In the tables below, with the exception of some mortgage-backed securities, Standard & Poor's (S&P) ratings have been used where available. For securities where S&P ratings are not immediately available, those produced by Moody's and then Fitch have been used as an alternative.

 

(a)    Asia insurance operations

 










2015 £m


2014 £m


With-profits 

 business 

Unit-linked 

assets

Other 

business

30 Jun

Total 


30 Jun

Total 

31 Dec

Total 

S&P - AAA

824

46

190

1,060


734

962

S&P - AA+ to AA-

4,789

343

979

6,111


5,042

6,332

S&P - A+ to A-

2,104

382

1,822

4,308


3,258

3,922

S&P - BBB+ to BBB-

1,831

710

1,340

3,881


2,790

3,545

S&P - Other

643

211

1,072

1,926


1,463

1,839


10,191

1,692

5,403

17,286


13,287

16,600

Moody's - Aaa

824

198

345

1,367


2,390

1,282

Moody's - Aa1 to Aa3

78

8

1,138

1,224


104

1,141

Moody's - A1 to A3

231

81

102

414


147

366

Moody's - Baa1 to Baa3

159

270

131

560


477

585

Moody's - Other

67

12

6

85


74

68


1,359

569

1,722

3,650


3,192

3,442

Fitch

493

97

246

836


584

1,009

Other

1,278

375

941

2,594


2,895

2,578

Total debt securities

13,321

2,733

8,312

24,366


19,958

23,629

 

In addition to the debt securities shown above, the assets held for sale on the condensed consolidated statement of financial position at 30 June 2014 and 31 December 2014 in respect of Japan Life business included a debt securities balance of £380 million and £351 million respectively. Of this amount, £351 million at 30 June 2014 and £321 million at 31 December 2014 were rated as AA+ to AA- and £29 million at 30 June 2014 and £30 million at 31 December 2014 were rated A+ to A-.

 

The following table analyses debt securities of other business which are not externally rated by S&P, Moody's or Fitch.

 


2015 £m 


2014 £m 


30 Jun


30 Jun

31 Dec

Government bonds*

208


402

174

Corporate bonds*

578


532

654

Other

155


79

134


941


1,013

962

*  Rated as investment grade by local external ratings agencies.

 

(b)    US insurance operations

(i)      Overview

 









2015 £m 


2014 £m 



30 Jun


30 Jun

31 Dec







Corporate and government security and commercial loans:






Government

3,885


3,385

3,972


Publicly traded and SEC Rule 144A securities*

20,511


19,530

20,745


Non-SEC Rule 144A securities

3,548


3,335

3,745


Total

27,944


26,250

28,462

Residential mortgage-backed securities (RMBS)

1,370


1,584

1,567

Commercial mortgage-backed securities (CMBS)

2,212


2,224

2,343

Other debt securities

591


528

608

Total US debt securities†

32,117


30,586

32,980

*  A 1990 SEC rule that facilitates the resale of privately placed securities under Rule 144A that are without SEC registration to qualified institutional investors. The rule was designed to develop a more liquid and efficient institutional resale market for unregistered securities.

   Debt securities for US operations included in the statement of financial position comprise:

 



2015 £m 


2014 £m 



30 Jun


30 Jun

31 Dec

Available-for-sale

32,034


30,511

32,897

Fair value through profit and loss:






Securities held to back liabilities for funds withheld under reinsurance arrangement

83


75

83



32,117


30,586

32,980

 

(ii)     Valuation basis, presentation of gains and losses and securities in an unrealised loss position

         Under IAS 39, unless categorised as 'held to maturity' or 'loans and receivables' debt securities are required to be fair valued. Where available, quoted market prices are used. However, where securities do not have an externally quoted price based on regular trades or where markets for the securities are no longer active as a result of market conditions, IAS 39 requires that valuation techniques be applied. IFRS 13 requires classification of the fair values applied by the Group into a three level hierarchy. At 30 June 2015, 0.1 per cent of Jackson's debt securities were classified as level 3 (30 June 2014: 0.1 per cent; 31 December 2014: 0.1 per cent) comprising of fair values where there are significant inputs which are not based on observable market data.

 

Except for certain assets covering liabilities that are measured at fair value, the debt securities of the US insurance operations are classified as 'available-for-sale'. Unless impaired, fair value movements are recognised in other comprehensive income. Realised gains and losses, including impairments, recorded in the income statement are as shown in note B1.2 of this report.

 

Movements in unrealised gains and losses

There was a movement in the statement of financial position value for debt securities classified as available-for-sale from a net unrealised gain of £1,840 million to a net unrealised gain of £1,086 million as analysed in the table below. This decrease reflects the effects of higher long-term interest rates.

 



30 Jun 2015 £m

Changes in 

unrealised 

 appreciation

Foreign 

 exchange 

 translation**

31 Dec 2014 £m



 

Reflected as part of movement in other comprehensive income


Assets fair valued at below book value

 

 

 

 

 

Book value*

10,279



5,899


Unrealised (loss) gain

(424)

(253)

9

(180)


Fair value (as included in statement of financial position)

9,855



5,719

Assets fair valued at or above book value

 

 

 

 

 

Book value*

20,669



25,158


Unrealised gain (loss)

1,510

(509)

(1)

2,020


Fair value (as included in statement of financial position)

22,179



27,178

Total

 

 

 

 

 

Book value*

30,948



31,057


Net unrealised gain (loss)

1,086

(762)

8

1,840


Fair value (as included in statement of financial position)

32,034



32,897

*  Book value represents cost/amortised cost of the debt securities.

**                                                                                                                                                               Translated at the average rate of US$1.5235: £1.00

 

 

Debt securities classified as available-for-sale in an unrealised loss position

(a)    Fair value of securities as a percentage of book value

The following table shows the fair value of the debt securities in a gross unrealised loss position for various percentages of book value:

 



30 Jun 2015 £m


30 Jun 2014 £m


31 Dec 2014 £m



Fair value

Unrealised

loss


Fair value

Unrealised

loss


Fair value

Unrealised

loss

Between 90% and 100%

8,998

(294)


4,069

(126)


5,429

(124)

Between 80% and 90%

796

(109)


1,176

(162)


245

(37)

Below 80%:










Residential mortgage-backed securities - sub-prime

4

(1)


3

(1)


4

(1)


Commercial mortgage-backed securities

10

(3)


8

(3)


10

(3)


Other asset-backed securities

9

(6)


9

(6)


9

(6)


Corporates

38

(11)


2

(1)


22

(9)



61

(21)


22

(11)


45

(19)

Total

9,855

(424)


5,267

(299)


5,719

(180)

 

(b)    Unrealised losses by maturity of security

 


2015 £m


2014 £m


30 Jun


30 Jun

31 Dec

1 year to 5 years

(8)


(2)

(5)

5 years to 10 years

(139)


(48)

(90)

More than 10 years

(245)


(216)

(54)

Mortgage-backed and other debt securities

(32)


(33)

(31)

Total

(424)


(299)

(180)

 

(c)     Age analysis of unrealised losses for the periods indicated

The following table shows the age analysis of all the unrealised losses in the portfolio by reference to the length of time the securities have been in an unrealised loss position:

 


30 Jun 2015 £m


30 Jun 2014 £m



31 Dec 2014 £m














Non-

investment

 grade

Investment

 grade

Total


Non-

investment

 grade

Investment

 grade

Total


Non-

investment

 grade

Investment

 grade

Total













Less than 6 months

(9)

(314)

(323)


(1)

(2)

(3)


(18)

(46)

(64)

6 months to 1 year

(14)

(25)

(39)


(1)

(1)

(2)


(1)

(1)

(2)

1 year to 2 years

(2)

(1)

(3)


(2)

(271)

(273)


(6)

(51)

(57)

2 years to 3 years

(2)

(39)

(41)



(1)

(36)

(37)

More than 3 years

(7)

(11)

(18)


(10)

(11)

(21)


(7)

(13)

(20)

Total

(34)

(390)

(424)


(14)

(285)

(299)


(33)

(147)

(180)

 

The following table shows the age analysis as at 30 June 2015, of the securities whose fair values were below 80 per cent of the book value:

 











30 Jun 2015 £m


30 Jun 2014 £m


31 Dec 2014 £m

Age analysis

Fair

value

Unrealised

loss


Fair

value

Unrealised

loss


Fair

value

Unrealised

loss

Less than 3 months

35

(9)



17

(7)

3 months to 6 months

4

(2)



 3

(1)

More than 6 months

22

(10)


22

(11)


25

(11)


61

(21)


22

(11)


45

(19)

 

(iii)    Ratings

The following table summarises the ratings of securities detailed above by using S&P, Moody's, Fitch and implicit ratings of mortgage-backed securities based on National Association of Insurance Commissioners (NAIC) valuations:

 



2015 £m 


2014 £m 



30 Jun


30 Jun

31 Dec

S&P - AAA

 145


 131

 164

S&P - AA+ to AA-

 5,216


 5,352

 6,067

S&P - A+ to A-

 8,462


 7,776

 8,640

S&P - BBB+ to BBB-

 10,345


 10,065

 10,308

S&P - Other

 876


 1,027

 1,016



25,044


24,351

26,195

Moody's - Aaa

218


175

84

Moody's - Aa1 to Aa3

30


6

29

Moody's - A1 to A3

35


86

27

Moody's - Baa1 to Baa3

72


85

72

Moody's - Other

7


10

8



362


362

220

Implicit ratings of MBS based on NAIC* valuations (see below)






NAIC 1

2,416


2,558

2,786


NAIC 2

57


116

85


NAIC 3-6

46


75

58



2,519


2,749

2,929

Fitch

300


161

300

Other **

3,892


2,963

3,336

Total debt securities

32,117


30,586

32,980

*  The Securities Valuation Office of the NAIC classifies debt securities into six quality categories range from Class 1 (the highest) to Class 6 (the lowest). Performing securities are designated as Classes 1 to 5 and securities in or near default are designated Class 6.

**The amounts within 'Other' which are not rated by S&P, Moody's nor Fitch, nor are MBS securities using the revised regulatory ratings, have the following NAIC classifications:

 


2015 £m 


2014 £m 


30 Jun


30 Jun

31 Dec

NAIC 1

2,177


1,140

1,322

NAIC 2

1,601


1,756

1,890

NAIC 3-6

114


67

124


3,892


2,963

3,336

 

For some mortgage-backed securities within Jackson, the table above includes these securities using the regulatory ratings detail issued by the NAIC. These regulatory ratings levels were established by external third parties (PIMCO for residential mortgage-backed securities and BlackRock Solutions for commercial mortgage-backed securities).

 

(c)    UK insurance operations

 

















£m 










Other funds and subsidiaries


UK insurance operations


Scottish 

 Amicable 

 Insurance 

 Fund 

PAC with-profits fund


Unit-linked

 assets

PRIL 

Other

 annuity and

 long-term

 business


30 Jun

2015

Total

30 Jun

2014

Total

31 Dec

2014

Total

S&P - AAA

214

4,149


1,143

3,421

375


9,302

8,630

9,376

S&P - AA+ to AA-

463

5,162


943

3,673

445


10,686

10,952

11,249

S&P - A+ to A-

633

9,749


1,387

6,911

748


19,428

20,880

21,491

S&P - BBB+ to BBB-

570

9,444


1,753

4,558

734


17,059

15,652

16,741

S&P - Other

154

2,126


233

326

66


2,905

2,744

2,867


2,034

30,630


5,459

18,889

2,368


59,380

58,858

61,724

Moody's - Aaa

44

1,502


191

386

46


2,169

2,145

2,063

Moody's - Aa1 to Aa3

59

2,320


1,050

2,660

500


6,589

7,045

7,129

Moody's - A1 to A3

50

1,015


87

1,367

179


2,698

2,400

2,686

Moody's - Baa1 to Baa3

29

882


93

312

40


1,356

1,443

1,376

Moody's - Other

4

540


23

82

1


650

173

436


186

6,259


1,444

4,807

766


13,462

13,206

13,690

Fitch

14

408


79

222

21


744

744

848

Other

231

5,901


143

3,696

319


10,290

8,872

10,087

Total debt securities

2,465

43,198


7,125

27,614

3,474


83,876

81,680

86,349

 

Where no external ratings are available, internal ratings produced by the Group's asset management operation, which are prepared on the Company's assessment of a comparable basis to external ratings, are used where possible. The £10,290 million total debt securities held at 30 June 2015 (30 June 2014: £8,872 million; 31 December 2014: £10,087 million) which are not externally rated are either internally rated or unrated. These are analysed as follows:

 



2015 £m 


2014 £m 



30 Jun


30 Jun

31 Dec

Internal ratings or unrated:






AAA to A-

5,306


4,082

4,917


BBB to B-

3,592


3,403

3,755


Below B- or unrated

1,392


1,387

1,415


Total

10,290


8,872

10,087

 

The majority of unrated debt security investments were held in SAIF and the PAC with-profits fund and relate to convertible debt and other investments which are not covered by ratings analysts nor have an internal rating attributed to them. Of the £4,015 million for PRIL and other annuity and long-term business investments for non-linked shareholder-backed business which are not externally rated, £1,156 million were internally rated AA+ to AA-, £1,627 million A+ to A-, £1,085 million BBB+ to BBB-, £59 million BB+ to BB- and £88 million were internally rated B+ and below or unrated.

 

(d)    Asset management operations

The debt securities are principally held by Prudential Capital.

 




2015 £m 


2014 £m 




30 Jun


30 Jun

31 Dec







AAA to A- by S&P or equivalent ratings

1,821


1,604

2,056


Other

127


349

237

Total

1,948


1,953

2,293

 

(e)    Asset-backed securities

The Group's holdings in asset-backed securities (ABS), which comprise residential mortgage-backed securities (RMBS), commercial mortgage-backed securities (CMBS), collateralised debt obligations (CDO) funds and other asset-backed securities, at 30 June 2015 is as follows:

 


2015 £m 


2014 £m 


30 Jun


30 Jun

31 Dec

Shareholder-backed operations:

 

 

 

 

Asia insurance operations note (i)

115


108

104

US insurance operations note (ii)

4,173


4,336

4,518

UK insurance operations  (2015: 30% AAA, 31% AA)note (iii)

1,938


1,765

1,864

Asset management operations note (iv)

712


873

875


6,938


7,082

7,361

With-profits operations:

 

 

 

 

Asia insurance operations note (i)

286


225

228

UK insurance operations (2015: 55% AAA, 20% AA)note (iii)

5,019


5,352

5,126


5,305


5,577

5,354

Total

12,243


12,659

12,715

 

Notes

(i)     Asia insurance operations

The Asia insurance operations' exposure to asset-backed securities is primarily held by the with-profits operations. Of the £286 million, 100 per cent (30 June 2014: 98 per cent; 31 December 2014: 99 per cent) are investment graded.

(ii)    US insurance operations

US insurance operations' exposure to asset-backed securities at 30 June 2015 comprises:

 



2015 £m 


2014 £m



30 Jun


30 Jun

31 Dec

RMBS






Sub-prime (2015: 5% AAA, 13% AA, 8% A)

201


232

235


Alt-A (2015: 1% AA, 4% A)

216


244

244


Prime including agency (2015: 76% AA, 2% A)

953


1,108

1,088

CMBS (2015: 51% AAA, 25% AA, 19% A)

2,212


2,224

2,343

CDO funds (2015: 24% AAA, 11% A), including £nil exposure to sub-prime

45


38

53

Other ABS (2015: 21% AAA, 15% AA, 52% A), including £70 million exposure to sub-prime

546


490

555

Total

4,173


4,336

4,518

 

(iii)     UK insurance operations

The holdings of the UK shareholder-backed operations include £694 million (30 June 2014: £626 million; 31 December 2014: £597 million) relating to asset-backed securities held in the unit-linked funds. The remaining amount relates to investments held by PRIL with a primary exposure to the UK market.

Of the holdings of the with-profits operations, £1,358 million (30 June 2014: £1,266 million; 31 December 2013: £1,333 million) relates to exposure to the US markets with the remaining exposure being primarily to the UK market.

(iv)    Asset management operations

         Asset management operations' exposure to asset-backed securities is held by Prudential Capital with no sub-prime exposure. Of the £712 million, 90 per cent (30 June 2014: 86 per cent; 31 December 2014: 89 per cent) are graded AAA.

 

(f)     Group sovereign debt and bank debt exposure

The Group exposures held by the shareholder-backed business and with-profits funds in sovereign debts and bank debt securities at 30 June 2015:

 

Exposure to sovereign debts

 

 

 

 


£m




 

30 Jun 2015


30 Jun 2014


31 Dec 2014

 

Shareholder-backed

 business

With-

profits

funds


Shareholder-backed

 business

With-

profits

funds


Shareholder-backed

 business

With-

profits

funds

Italy

55

60


58

58


62

61

Spain

1

17


1

16


1

18

France

18


18


20

Germany*

347

330


356

380


388

336

Other Europe (principally Belgium)

5

28


49

43


5

29

Total Eurozone

426

435


482

497


476

444

United Kingdom

3,735

1,963


3,474

2,309


4,104

2,065

United States**

3,522

5,429


3,125

4,805


3,607

5,771

Other, predominantly Asia

2,890

1,682


3,289

1,679


2,787

 1,714

Total

10,573

9,509


10,370

9,290


10,974

9,994

*     Including bonds guaranteed by the federal government.

**    The exposure to the United States sovereign debt comprises holdings of Jackson, the UK and Asia insurance operations.

 

The table above excludes assets held to cover linked liabilities and those of the consolidated unit trusts and similar funds. In addition, the table above excludes the proportionate share of sovereign debt holdings of the Group's joint venture operations.

 

Exposure to bank debt securities

 

 

 

 

 

 

 

£m






 

 

 

 

 

 

 

 

 

 

 

 

 

Senior debt


Subordinated debt





Shareholder-backed business

Covered

Senior

Total

 senior

debt


Tier 1

Tier 2

Total

subordinated

 debt


Total

30 Jun

 2015

Total

30 Jun

2014

Total

31 Dec

 2014

Italy

29

29



29

31

31

Spain

132

11

143


12

12


155

151

133

France

19

127

146


25

74

99


245

213

249

Germany

62

3

65


59

59


124

63

111

Netherlands

12

12


71

25

96


108

136

124

Other Eurozone

24

24


11

11


35

72

53

Total Eurozone

213

206

419


96

181

277


696

666

701

United Kingdom

377

167

544


27

560

587


1,131

1,335

1,296

United States

2,075

2,075


13

335

348


2,423

2,279

2,484

Other, predominantly Asia

19

297

316


47

349

396


712

724

735

Total

609

2,745

3,354


183

1,425

1,608


4,962

5,004

5,216

 

 

 

 

 

 

 

 

 

 

 

 

With-profits funds 












Italy

5

57

62



62

74

67

Spain

161

42

203



203

202

186

France

6

177

183


59

59


242

233

206

Germany

104

24

128



128

29

128

Netherlands

217

217



217

223

195

Other Eurozone

35

35



35

25

24

Total Eurozone

276

552

828


59

59


887

786

806

United Kingdom

578

490

1,068


2

505

507


1,575

1,556

1,561

United States

1,646

1,646


185

132

317


1,963

1,822

2,064

Other, predominantly Asia

271

835

1,106


122

317

439


1,545

1,268

1,396

Total

1,125

3,523

4,648


309

1,013

1,322


5,970

5,432

5,827

 

The table above excludes assets held to cover linked liabilities and those of the consolidated unit trusts and similar funds. In addition, the table above excludes the proportionate share of sovereign debt holdings of the Group's joint venture operations.

 

C3.4   Loans portfolio

 

Loans are accounted for at amortised cost net of impairment except for:

-   certain mortgage loans which have been designated at fair value through profit and loss of the UK insurance operations as this loan portfolio is managed and evaluated on a fair value basis; and

-   certain policy loans of the US insurance operations which are held to back liabilities for funds withheld under reinsurance arrangement and are also accounted on a fair value basis.

 

The amounts included in the statement of financial position are analysed as follows:

 



2015 £m 


2014 £m 



30 Jun


30 Jun

31 Dec

Insurance operations:

 

 

 

 

 

Asianote (a)

1,009


916

1,014


USnote (b)

6,798


6,130

6,719


UKnote (c)

3,845


4,389

4,254

Asset management operationsnote (d)

926


1,022

854

Total

12,578


12,457

12,841

 

(a)    Asia insurance operations

The loans of the Group's Asia insurance operations comprise:

 


2015 £m 


2014 £m 


30 Jun


30 Jun

31 Dec

Mortgage loans

105


65

88

Policy loans

676


615

672

Other loans‡‡

228


236

254

Total

1,009


916

1,014

‡        The mortgage and policy loans are secured by properties and life insurance policies respectively.

‡‡       The majority of the other loans are commercial loans held by the Malaysia operation and which are all rated as investment grade by two local rating agencies.

 

(b)    US insurance operations

The loans of the Group's US insurance operations comprise:

 


30 Jun 2015 £m 


30 Jun 2014 £m


31 Dec 2014 £m


Loans backing liabilities for funds withheld

Other loans

Total


Loans backing liabilities for funds withheld

Other loans

Total


Loans backing liabilities for funds withheld

Other loans

Total

Mortgage loans

3,933

3,933


3,490

3,490


3,847

3,847

Policy loans††

2,039

826

2,865


1,864

776

2,640


2,025

847

2,872

Total

2,039

4,759

6,798


1,864

4,266

6,130


2,025

4,694

6,719

†        All of the mortgage loans are commercial mortgage loans which are collateralised by properties. The property types are industrial, multi-family residential, suburban office, retail and hotel.

††       The policy loans are secured by individual life insurance policies or annuity policies. Included within the policy loans are those accounted for at fair value through profit and loss to back liabilities for funds withheld under reinsurance. All other policy loans are accounted for at amortised cost, less any impairment.

 

The US insurance operations' commercial mortgage loan portfolio does not include any single-family residential mortgage loans and is therefore not exposed to the risk of defaults associated with residential sub-prime mortgage loans. The average loan size is £7.7 million (30 June 2014: £6.5 million; 31 December 2014: £7.2 million). The portfolio has a current estimated average loan to value of 57 per cent (30 June 2014: 60 per cent; 31 December 2014: 59 per cent).

 

At 30 June 2015, Jackson had mortgage loans with a carrying value of £nil (30 June 2014: £34 million; 31 December 2014: £13 million) where the contractual terms of the agreements had been restructured.

 

(c)    UK insurance operations

The loans of the Group's UK insurance operations comprise:

 



2015 £m 


2014 £m 



30 Jun


30 Jun

31 Dec

SAIF and PAC WPSF

 

 

 

 

 

Mortgage loans

807


1,391

1,145


Policy loans

9


12

10


Other loans

1,467


1,503

1,510


Total SAIF and PAC WPSF loans

2,283


2,906

2,665

Shareholder-backed operations

 

 

 

 

 

Mortgage loans

1,558


1,478

1,585


Other loans

4


5

4


Total loans of shareholder-backed operations

1,562


1,483

1,589

Total

3,845


4,389

4,254

     The mortgage loans are collateralised by properties. By carrying value, 76 per cent of the £1,558 million (30 June 2014: 78 per cent of £1,478 million; 31 December 2014: 74 per cent of £1,585 million) held for shareholder-backed business relates to lifetime (equity release) mortgage business which has an average loan to property value of 30 per cent (30 June 2014: 30 per cent; 31 December 2014: 29 per cent).

     Other loans held by the PAC with-profits fund are all commercial loans and comprise mainly syndicated loans.

 

(d)    Asset management operations

The loans of the asset management operations relate to loans and receivables managed by Prudential Capital. These assets are generally secured but most have no external credit ratings. Internal ratings prepared by the Group's asset management operations, as part of the risk management process, are:

 



2015 £m 


2014 £m 



30 Jun


30 Jun

31 Dec

Loans and receivables internal ratings:






AAA

92


104

 101


AA+ to AA-

32


 -  


A+ to A-

222


120

 161


BBB+ to BBB-

224


488

 244


BB+ to BB-

83


49

 49


B and other

273


261

 299







Total

926


1,022

 854

 

C4      Policyholder liabilities and unallocated surplus

The note provides information of policyholder liabilities and unallocated surplus of with-profits funds held on the Group's statement of financial position:

C4.1     Movement of liabilities

C4.1(a) Group overview

(i)         Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds

 



Insurance operations £m



Asia

US

UK

Total

Half year 2015 movements

note C4.1(b)

note C4.1(c)

note C4.1(d)


At 1 January 2015

45,022

126,746

154,436

326,204

Comprising:

 

 

 

 

 

- Policyholder liabilities on the consolidated statement of financial position

38,705

126,746

144,088

309,539


- Unallocated surplus of with-profits funds on the consolidated statement of financial position

2,102

10,348

12,450


- Group's share of policyholder liabilities of joint ventures

4,215

4,215



 

 

 

 

Net flows:

 

 

 

 

 

Premiums

3,910

8,493

4,895

17,298


Surrenders

(1,437)

(3,406)

(3,012)

(7,855)


Maturities/Deaths

(625)

(736)

(3,248)

(4,609)

Net flows

1,848

4,351

(1,365)

4,834

Shareholders' transfers post tax

(36)

(106)

(142)

Investment-related items and other movements

837

(221)

2,316

2,932

Foreign exchange translation differences

(1,197)

(1,209)

(209)

(2,615)

As at 30 June 2015

46,474

129,667

155,072

331,213

Comprising:

 

 

 

 

 

- Policyholder liabilities on the consolidated statement of financial position§

39,522

129,667

144,431

313,620


- Unallocated surplus of with-profits funds on the consolidated statement of financial position

2,127

10,641

12,768


- Group's share of policyholder liabilities of joint ventures

4,825

4,825



 

 

 

 

Half year 2014 movements

 

 

 

 

At 1 January 2014

35,146

107,411

146,616

289,173

Comprising:

 

 

 

 

 

- Policyholder liabilities on the consolidated statement of financial position

31,910

107,411

134,632

273,953


- Unallocated surplus of with-profits funds on the consolidated statement of financial position

77

11,984

12,061


- Group's share of policyholder liabilities of joint ventures

3,159

3,159

Reallocation of unallocated surplus for the domestication of the Hong Kong branch*

1,690

(1,690)

Net flows:

 

 

 

 

 

Premiums

3,195

8,435

3,969

15,599


Surrenders

(1,133)

(2,787)

(2,240)

(6,160)


Maturities/Deaths

(548)

(671)

(3,547)

(4,766)

Net flows

1,514

4,977

(1,818)

4,673

Shareholders' transfers post tax

(14)

(106)

(120)

Investment-related items and other movements

2,073

3,181

5,907

11,161

Foreign exchange translation differences

(837)

(3,560)

(231)

(4,628)

At 30 June 2014

39,572

112,009

148,678

300,259

Comprising:

 

 

 

 

 

- Policyholder liabilities on the consolidated statement of financial position

34,076

112,009

137,619

283,704


- Unallocated surplus of with-profits funds on the consolidated statement of financial position

1,985

11,059

13,044


- Group's share of policyholder liabilities of joint ventures

3,511

3,511

Average policyholder liability balances

 

 

 

 

 

Half year 2015

43,634

128,207

144,260

316,101


Half year 2014

36,328

109,710

136,126

282,164

On 1 January 2014, following consultation with the policyholders of PAC and regulators and court approval, the Hong Kong branch of PAC was transferred to separate subsidiaries established in Hong Kong. From this date the unallocated surplus of the Hong Kong with-profits business is reported within the Asia insurance operations segment.

  Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the period and exclude unallocated surplus of with-profits funds.

  The Group's investment in joint ventures are accounted for on the equity method in the Group's statement of financial position. The Group's share of the policyholder liabilities as shown above relate to the joint venture life business in China, India and of the Takaful business in Malaysia.

§ The policyholder liabilities of the Asia insurance operations of £39,522 million as shown in the table above is after deducting the intragroup reinsurance liabilities ceded by the UK insurance operations of £1,310 million to the Hong Kong with-profits business. Including this amount total Asia policyholder liabilities are £40,832 million.

 

The items above represent the amount attributable to changes in policyholder liabilities and unallocated surplus of with-profits funds as a result of each of the components listed. The policyholder liabilities shown include investment contracts without discretionary participation features (as defined in IFRS 4) and their full movement in the period. The items above are shown gross of external reinsurance.

 

The analysis includes the impact of premiums, claims and investment movements on policyholders' liabilities. The impact does not represent premiums, claims and investment movements as reported in the income statement. For example, the premiums shown above are after any deductions for fees/charges and claims represent the policyholder liabilities provision released rather than the claim amount paid to the policyholder.

 

(ii)        Analysis of movements in policyholder liabilities for shareholder-backed business

 


Half year 2015 £m


Asia

US

UK

Total


 

 

 

note (b)

At 1 January 2015

 26,410

 126,746

 55,009

 208,165

Net flows:

 

 

 

 

   Premiums

2,456

8,493

2,016

12,965

   Surrenders

(1,317)

(3,406)

(1,623)

(6,346)

   Maturities/Deaths

(305)

(736)

(1,249)

(2,290)

Net flowsnote

834

4,351

(856)

4,329

Investment-related items and other movements

860

(221)

503

1,142

Foreign exchange translation differences

(803)

(1,209)

(2,012)

At 30 June 2015

27,301

129,667

54,656

211,624


 

 

 

 

Comprising:

 

 

 

 

  - Policyholder liabilities on the consolidated statement of financial position

22,476

129,667

54,656

206,799

  - Group's share of policyholder liabilities relating to joint ventures

4,825

4,825


 

 

 

 

 

Half year 2014 £m


Asia

US

UK

Total

At 1 January 2014

21,931

107,411

50,779

180,121

Net flows:

 

 

 

 

   Premiums

2,195

8,435

2,094

12,724

   Surrenders

(1,028)

(2,787)

(1,033)

(4,848)

   Maturities/Deaths

(276)

(671)

(1,201)

(2,148)

Net flowsnote

891

4,977

(140)

5,728

Investment-related items and other movements

1,030

3,181

2,048

6,259

Foreign exchange translation differences

(433)

(3,560)

(3,993)

At 30 June 2014

23,419

112,009

52,687

188,115


 

 

 

 

Comprising:

 

 

 

 

  - Policyholder liabilities on the consolidated statement of financial position

 19,908

 112,009

 52,687

 184,604

  - Group's share of policyholder liabilities relating to joint ventures

 3,511

 -  

 -  

 3,511

 

Note

Including net flows of the Group's insurance joint ventures.

 

C4.1(b) Asia insurance operations

(i)      Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds

A reconciliation of the total policyholder liabilities and unallocated surplus of with-profits funds of Asia insurance operations from the beginning of the period to 30 June is as follows:

 



 

 

 

 

 

 

£m

Half year 2015 movements

With-profits 

 business 

Unit-linked 

 liabilities 

Other 

business

Total 

At 1 January 2015

18,612

16,209

10,201

45,022

Comprising:

 

 

 

 

 

- Policyholder liabilities on the consolidated statement of financial position

16,510

13,874

8,321

38,705


- Unallocated surplus of with-profits funds on the consolidated statement of financial position

2,102

2,102


- Group's share of policyholder liabilities relating to joint ventures

2,335

1,880

4,215

Premiums:

 

 

 

 

 

New business

385

692

474

1,551


In-force

1,069

761

529

2,359



1,454

1,453

1,003

3,910

Surrendersnote (d) 

(120)

(1,158)

(159)

(1,437)

Maturities/Deaths

(320)

(44)

(261)

(625)

Net flows note (c)

1,014

251

583

1,848

Shareholders' transfers post tax

(36)

(36)

Investment-related items and other movements note (e)

(23)

637

223

837

Foreign exchange translation differences note (a)

(394)

(623)

(180)

(1,197)

At 30 June 2015

19,173

16,474

10,827

46,474

Comprising:

 

 

 

 

 

- Policyholder liabilities on the consolidated statement of financial position*

17,046

13,845

8,631

39,522


- Unallocated surplus of with-profits funds on the consolidated statement of financial position

2,127

2,127


- Group's share of policyholder liabilities relating to joint ventures

2,629

2,196

4,825



 

 

 

 

 

 

 

 

 

 

Half year 2014 movements

 

 

 

 

At 1 January 2014

13,215

13,765

8,166

35,146

Comprising:

 

 

 

 

 

- Policyholder liabilities on the consolidated statement of financial position

13,138

11,918

6,854

31,910


- Unallocated surplus of with-profits funds on the consolidated statement of financial position

77

77


- Group's share of policyholder liabilities relating to joint ventures

1,847

1,312

3,159

Reallocation of unallocated surplus for the domestication of the Hong Kong branchnote (b)

1,690

1,690

Premiums:

 

 

 

 

 

New business

138

547

456

1,141


In-force

862

668

524

2,054



1,000

1,215

980

3,195

Surrendersnote (d) 

(105)

(914)

(114)

(1,133)

Maturities/Deaths

(272)

(29)

(247)

(548)

Net flows note (c)

623

272

619

1,514

Shareholders' transfers post tax

(14)

(14)

Investment-related items and other movements note (e)

1,043

798

232

2,073

Foreign exchange translation differencesnote (a)

(404)

(193)

(240)

(837)

At 30 June 2014

16,153

14,642

8,777

39,572

Comprising:

 

 

 

 

 

- Policyholder liabilities on the consolidated statement of financial position

14,168

12,638

7,270

34,076


- Unallocated surplus of with-profits funds on the consolidated statement of financial position

1,985

1,985


- Group's share of policyholder liabilities relating to joint ventures

2,004

1,507

3,511

Average policyholder liability balances

 

 

 

 

 

Half year 2015

16,778

16,342

10,514

43,634


Half year 2014

13,653

14,204

8,472

36,328

*   The policyholder liabilities of the with-profits business of £17,046 million, shown in the table above, is after deducting the intra-group reinsurance liabilities ceded by the UK insurance operations of £1,310 million to the Hong Kong with-profits business. Including this amount the Asia with-profits policyholder liabilities are £18,356 million.  

   Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the period and exclude unallocated surplus of with-profits funds.

‡      The Group's investment in joint ventures are accounted for on an equity method and the Group's share of the policyholder liabilities as shown above relate to the joint venture life business in China, India and of the Takaful business in Malaysia.

 

Notes

(a)     Movements in the period have been translated at the average exchange rates for the period ended 30 June 2015. The closing balance has been translated at the closing spot rates as at 30 June 2015. Differences upon retranslation are included in foreign exchange translation differences.

(b)     On 1 January 2014, following consultation with the policyholders of PAC and regulators and court approval, the Hong Kong branch of PAC was transferred to separate subsidiaries established in Hong Kong. From this date the unallocated surplus of the Hong Kong with-profits business is reported within the Asia insurance operations segment.

(c)     Net flows increased by 22 per cent from £1,514 million in half year 2014 to £1,848 million in half year 2015 predominantly reflecting increased flows from new business and continued growth of the in-force book.

(d)     Surrenders and maturities/deaths have increased from £1,681 million in the first half of 2014 to £2,062 million in the first half of 2015. This is principally driven by higher maturities in the with-profits business, where higher maturities of a 10-year endowment bond arose in Hong Kong, and higher surrenders within the shareholder-backed business. The rate of surrenders for shareholder-backed business (expressed as a percentage of opening liabilities) was 5.0 per cent in the first half of 2015 (half year 2014: 4.7 per cent) as policyholders took advantage of equity market gains in the early part of 2015.

(e)     Investment-related items and other movements in the first half of 2015 primarily represent gains from equity markets. These gains have been partially offset by losses on bonds held in the with-profits fund in particular, following rises in yields in the period.

 

C4.1(c)  US insurance operations

(i)      Analysis of movements in policyholder liabilities

A reconciliation of the total policyholder liabilities of US insurance operations from the beginning of the period to 30 June is as follows:

 

US insurance operations



£m 

Half year 2015 movements

Variable annuity

separate account

liabilities

Fixed annuity, 

 GIC and other 

 business

Total

At 1 January 2015

81,741

45,005

126,746

Premiums

6,697

1,796

8,493

Surrenders

(2,237)

(1,169)

(3,406)

Maturities/Deaths

(344)

(392)

(736)

Net flows note (b)

4,116

235

4,351

Transfers from general to separate account

560

(560)

Investment-related items and other movements note (c)

383

(604)

(221)

Foreign exchange translation differences note (a)

(854)

(355)

(1,209)

At 30 June 2015

85,946

43,721

129,667



 

 

 

 

 

 

 

 

Half year 2014 movements

 

 

 

At 1 January 2014

65,681

41,730

107,411

Premiums

6,591

1,844

8,435

Surrenders

(1,720)

(1,067)

(2,787)

Maturities/Deaths

(276)

(395)

(671)

Net flows note (b)

4,595

382

4,977

Transfers from general to separate account

708

(708)

Investment-related items and other movements

2,718

463

3,181

Foreign exchange translation differences note (a)

(2,249)

(1,311)

(3,560)

At 30 June 2014

71,453

40,556

112,009

Average policyholder liability balances*

 

 

 

 

Half year 2015

83,844

44,363

128,207


Half year 2014

68,567

41,143

109,710

*  Averages have been based on opening and closing balances, and adjusted for any acquisitions, disposals and corporate transactions in the period.

 

Notes

(a)     Movements in the period have been translated at an average rate of $1.52/£1.00 (30 June 2014: $1.67/£1.00). The closing balance has been translated at closing rate of $1.57/£1.00 (30 June 2014: $1.71/£1.00). Differences upon retranslation are included in foreign exchange translation differences.

(b)     Net flows in the first half of 2015 were £4,351 million compared with £4,977 million in the first half of 2014 with surrenders, deaths and maturities growing broadly in line with the in-force book and premiums remaining in line with prior period given our disciplined approach to writing new business.

(c)     Positive investment-related items and other movements in variable annuity separate account liabilities of £383 million for the first six months in 2015 represents positive separate account return mainly following the increase in the US equity market in the period. Fixed annuity, GIC and other business investment and other movements include the interest credited to policyholders in the period. The  negative £604 million movement in half year 2015 primarily related to the offsetting effect arising from a decrease in the guarantee reserves following the increase in interest rates in the period.

 

C4.1(d)    UK insurance operations

(i)      Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds

A reconciliation of the total policyholder liabilities and unallocated surplus of with-profits funds of UK insurance operations from the beginning of the period to 30 June is as follows:

 



£m



 

Shareholder-backed funds and subsidiaries


Half year 2015 movements

SAIF and PAC with-profits sub-fund

Unit-linked  liabilities

Annuity and

 other

 long-term

business

Total

At 1 January 2015

99,427

23,300

31,709

154,436

Comprising:






- Policyholder liabilities

89,079

23,300

31,709

144,088


- Unallocated surplus of with-profits funds

10,348

10,348



 

 

 

 

Premiums

2,879

618

1,398

4,895

Surrenders

(1,389)

(1,601)

(22)

(3,012)

Maturities/Deaths

(1,999)

(329)

(920)

(3,248)

Net flows note (b)

(509)

(1,312)

456

(1,365)

Shareholders' transfers post tax

(106)

(106)

Switches

(103)

103

Investment-related items and other movements note (c)

1,916

552

(152)

2,316

Foreign exchange translation differences

(209)

(209)

At 30 June 2015

100,416

22,643

32,013

155,072

Comprising:






- Policyholder liabilities

89,775

22,643

32,013

144,431


- Unallocated surplus of with-profits funds

10,641

10,641



 

 

 

 

 

 

 

 

 

 

Half year 2014 movements

 

 

 

 

At 1 January 2014

95,837

23,652

27,127

146,616

Comprising:

 

 

 

 

 

- Policyholder liabilities

83,853

23,652

27,127

134,632


- Unallocated surplus of with-profits funds

11,984

11,984

Reallocation of unallocated surplus for the domestication of the

Hong Kong branchnote (a)

(1,690)

(1,690)

Premiums

1,875

643

1,451

3,969

Surrenders

(1,207)

(1,010)

(23)

(2,240)

Maturities/Deaths

(2,346)

(314)

(887)

(3,547)

Net flows note (b)

(1,678)

(681)

541

(1,818)

Shareholders' transfers post tax

(106)

(106)

Switches

(95)

95

Investment-related items and other movements note (c)

3,954

624

1,329

5,907

Foreign exchange translation differences

(231)

(231)

At 30 June 2014

95,991

23,690

28,997

148,678

Comprising:

 

 

 

 

 

- Policyholder liabilities

84,932

23,690

28,997

137,619


- Unallocated surplus of with-profits funds

11,059

11,059

Average policyholder liability balances*

 

 

 

 

 

Half year 2015

89,427

22,972

31,861

144,260


Half year 2014

84,393

23,671

28,062

136,126

*  Averages have been based on opening and closing balances, and adjusted for any acquisitions, disposals and corporate transactions in the period, and exclude unallocated surplus of with-profits funds.

 

Notes

(a)     On 1 January 2014, following consultation with the policyholders of PAC and regulators and court approval, the Hong Kong branch of PAC was transferred to separate subsidiaries established in Hong Kong. From this date the unallocated surplus of the Hong Kong with-profits business is reported within the Asia insurance operations segment.

(b)     Net outflows have improved from £1,818 million in the first half of 2014 to £1,365 million in the same period in 2015 primarily as a result of higher premium flows (up by £926 million to £4,895 million) into single premium bonds and pension products principally in the with-profits fund. This has been offset by higher surrenders in our unit-linked business. The levels of inflows/outflows for unit-linked business remains subject to annual variation as it is driven by corporate pension schemes with transfers in or out from a small number of schemes influencing the level of flows in the period.

(c)     Investment-related items and other movements of £2,316 million includes investment return and realised gains attributable to policyholders in the period. Offsetting these positive returns are unrealised losses on bonds within the with-profits funds and unit-linked funds as well as lower annuity liabilities following a rise in long-term bond yields in the first half of 2015.

 

C5   Intangible assets

 

C5.1 Intangible assets attributable to shareholders

 

(a)    Goodwill attributable to shareholders

 


2015 £m


2014 £m


30 Jun


30 Jun

31 Dec

Cost

 

 

 

 

At beginning of period

1,583


1,581

1,581

Disposal of Japan Life business

(120)


Additional consideration paid on previously acquired business

2


Exchange differences

(4)


(3)

2

At end of period

1,461


1,578

1,583

Aggregate impairment


(120)

(120)

Net book amount at end of period

1,461


1,458

1,463

 

Goodwill attributable to shareholders comprises:

 


2015 £m 


2014 £m 


30 Jun


30 Jun

31 Dec

M&G

1,153


1,153

1,153

Other

308


305

310


1,461


1,458

1,463

 

Other goodwill represents amounts arising from the purchase of entities by the Asia and the US operations. These goodwill amounts by acquired operations are not individually material.

 

The aggregate impairment of £120 million at 30 June 2014 and 31 December 2014 related to the goodwill held by the Japan Life business. The half year 2015 analysis shown above reflects the fact that this business was sold in February 2015 (see note D1).

 

(b)    Deferred acquisition costs and other intangible assets attributable to shareholders

The deferred acquisition costs and other intangible assets attributable to shareholders comprise: 

 


2015 £m


2014 £m


30 Jun


30 Jun

31 Dec






Deferred acquisition costs related to insurance contracts as classified under IFRS 4

5,937


4,612

5,840

Deferred acquisition costs related to investment management contracts, including life assurance contracts classified as financial instruments and investment management contracts under IFRS 4

80


91

87


6,017


4,703

5,927

Present value of acquired in-force policies for insurance contracts as classified under

IFRS 4 (PVIF)

51


62

59

Distribution rights and other intangibles

1,242


1,179

1,275


1,293


1,241

1,334

Total of deferred acquisition costs and other intangible assets

7,310


5,944

7,261

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 £m


2014 £m




Deferred acquisition costs











Asia 

US 

UK 

Asset

management 


PVIF and 

 other 

 intangibles

 

30 Jun

Total


30 Jun

Total 

31 Dec

Total 




 

 

 

 

 

note







Balance at beginning of period:

650

5,177

83

17


1,334


7,261


5,295

5,295


Additions and acquisition of subsidiaries

137

369

5


21


532


1,227

1,768


Amortisation to the income statement:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

(75)

(255)

(5)

(3)


(43)


(381)


(322)

(688)



Non-operating profit

(188)


(4)


(192)


103

645



(75)

(443)

(5)

(3)


(47)


(573)


(219)

(43)


Disposals and transfers




(6)


Exchange differences and other movements

(13)

(47)


(15)


(75)


(147)

334


Amortisation of DAC related to net unrealised valuation movements on Jackson's available-for-sale securities recognised within other comprehensive income

165



165


(212)

(87)


Balance at end of period

699

5,221

83

14


1,293


7,310


5,944

7,261


  PVIF and other intangibles includes amounts in relation to software rights with additions of £13 million, amortisation of £15 million and exchange losses of £1 million and a balance at 30 June 2015 of £63 million.

 

Note

PVIF and other intangibles comprise PVIF, distribution rights and other intangibles such as software rights. Distribution rights relate to amounts that have been paid or have become unconditionally due for payment as a result of past events in respect of bancassurance partnership arrangements in Asia. These agreements allow for bank distribution of Prudential's insurance products for a fixed period of time.

 

US insurance operations

Summary balances

The DAC amount in respect of US insurance operations comprises amounts in respect of:

 


2015 £m 


2014 £m 


30 Jun


30 Jun

31 Dec

Variable annuity business

4,931


3,930

5,002

Other business

710


747

759

Cumulative shadow DAC (for unrealised gains/losses booked in Other Comprehensive Income)*

(420)


(656)

(584)

Total DAC for US operations

5,221


4,021

5,177

*  Consequent upon the negative unrealised valuation movement at half year 2015 of £762 million (30 June 2014: positive unrealised valuation movement of £1,023 million; 31 December 2014: positive unrealised valuation movement of £956 million), there is a gain of £165 million (30 June 2014: a charge of £212 million; 31 December 2014: a charge of £87 million) for altered 'shadow' DAC amortisation booked within other comprehensive income. These adjustments reflect movement from period to period, in the changes to the pattern of reported gross profits that would have happened if the assets reflected in the statement of financial position had been sold, crystallising the unrealised gains and losses, and the proceeds reinvested at the yields currently available in the market. At 30 June 2015, the cumulative shadow DAC balance as shown in the table above was negative £420 million (30 June 2014: negative £656 million; 31 December 2014: negative £584 million).

 

Overview of the deferral and amortisation of acquisition costs for Jackson

Under IFRS 4, the Group applies 'grandfathered' US GAAP for measuring the insurance assets and liabilities of Jackson. In the case of Jackson term business, acquisition costs are deferred and amortised in line with expected premiums. For annuity and interest-sensitive life business, acquisition costs are deferred and amortised in line with a combination of historical and future expected gross profits on the relevant contracts. For fixed and fixed index annuity and interest-sensitive life business, the key assumption is the long-term spread between the earned rate on investments and the rate credited to policyholders, which is based on an annual spread analysis. Expected gross profits also depend on mortality assumptions, assumed unit costs and terminations other than deaths (including the related charges), all of which are based on a combination of actual experience of Jackson, industry experience and future expectations. A detailed analysis of actual mortality, lapse and expense experience is performed using internally developed experience studies.

Acquisition costs for Jackson's variable annuity products are also amortised in line with the emergence of profits. The measurement of amortisation depends on historical and expected future gross profits which include fees (including those for guaranteed minimum death, income, or withdrawal benefits) as well as components related to mortality, lapse and expense.

 

Mean reversion technique

For variable annuity products, under US GAAP (as 'grandfathered' under IFRS 4) Jackson applies a mean reversion technique for its amortisation of deferred acquisition costs against projected gross profits. This technique is applied with the objective of adjusting the amortisation of deferred acquisition costs that would otherwise be highly volatile due to fluctuations in the level of future gross profits arising from changes in equity market levels. The mean reversion technique achieves this objective by applying a dynamic adjustment to the assumption for short-term future investment returns. Under the mean reversion technique applied by Jackson, the projected level of return for each of the next five years is adjusted from period to period so that in combination with the actual rates of return for the preceding three years, including the current period, the 7.4 per cent long-term annual return (gross of asset management fees and other charges to policyholders, but net of external fund management fees) is realised on average over the entire eight-year period. Projected returns after the mean reversion period revert back to the 7.4 per cent assumption.

However, to ensure that the methodology does not over anticipate a reversion to the long-term level of returns following adverse markets, the mean reversion technique has a cap and floor feature whereby the projected returns in each of the next five years can be no more than 15 per cent per annum and no less than 0 per cent per annum (both gross of asset management fees and other charges to policyholders, but net of external fund management fees) in each year.

Sensitivity of amortisation charge

The amortisation charge to the income statement is reflected in both operating profit and short-term fluctuations in investment returns. The amortisation charge to the operating profit in a reporting period comprises:

(i)      A core amount that reflects a relatively stable proportion of underlying premiums or profit; and

(ii)     An element of acceleration or deceleration arising from market movements differing from expectations.

In periods where the cap and floor feature of the mean reversion technique are not relevant, the technique operates to dampen the second element above. Nevertheless, extreme market movements can cause material acceleration or deceleration of amortisation in spite of this dampening effect.

Furthermore, in those periods where the cap or floor is relevant, the mean reversion technique provides no further dampening and additional volatility may result.

In the first half of 2015, the DAC amortisation charge for operating profit was determined after including a credit for decelerated amortisation of £20 million (half year 2014: credit for decelerated amortisation of £10 million; full year 2014: charge for accelerated amortisation of £13 million). The first half of 2015 amount reflects the separate account performance of 2 per cent, which is lower than the assumed level for the year.

As noted above, the application of the mean reversion formula has the effect of dampening the impact of equity market movements on DAC amortisation while the mean reversion assumption lies within the corridor. It would take a significant movement in equity markets for the mean reversion assumption to move outside the corridor. Based on a pro-forma instantaneous movement at 1 July 2015, it would need to be outside the approximate range of negative 40 per cent to positive 30 per cent for this to apply.

C6      Borrowings

 

C6.1   Core structural borrowings of shareholder-financed operations

 




2015 £m


2014 £m




30 Jun


30 Jun

31 Dec

Holding company operations:

 

 

 

 

 

Perpetual subordinated capital securitiesnote (i)

1,775


2,067

 1,789


Subordinated notesnote (v)

2,122


1,530

 1,531


Subordinated debt total

3,897


3,597

 3,320


Senior debt:note (ii)

 

 

 

 

 

 

£300m 6.875% Bonds 2023

300


300

 300



£250m 5.875% Bonds 2029

249


249

 249

Holding company total

4,446


4,146

 3,869

Prudential Capital bank loannote (iii)

275


275

 275

Jackson US$250m 8.15% Surplus Notes 2027

159


146

 160

Total (per condensed consolidated statement of financial position)note (iv)

4,880


4,567

 4,304

 

Notes

(i)     The perpetual subordinated capital securities are entirely US$ denominated. The Group has designated all US$2.80 billion (30 Jun 2014: US$3.55 billion; 31 December 2014: US$ 2.80 billion) of its perpetual subordinated debt as a net investment hedge under IAS 39 to hedge the currency risks related to the investment in Jackson.

(ii)    The senior debt ranks above subordinated debt in the event of liquidation.

(iii)   The Prudential Capital bank loan of £275 million has been made in two tranches: a £160 million loan drawn at a cost of 12 month £LIBOR plus 0.4 per cent maturing on 20 December 2017 and a £115 million loan drawn at a cost of 11 month £LIBOR plus 0.4 per cent also maturing on 20 December 2017.

(iv)   The maturity profile, currency and interest rates applicable to all other core structural borrowings of shareholder-financed operations of the Group are as detailed in note C6.1 of the Group's consolidated financial statements for the year ended 31 December 2014.

(v)   In June 2015, the Company issued core structural borrowings of £600 million 5.00 per cent Tier 2 subordinated notes due 2055. The proceeds, net of discount adjustment and costs, were £590 million.

 

C6.2   Other borrowings

 

(a)    Operational borrowings attributable to shareholder-financed operations

 



2015 £m 


2014 £m 



30 Jun


30 Jun

31 Dec

Borrowings in respect of short-term fixed income securities programmesnote (ii)

2,176


1,950

2,004

Non-recourse borrowings of US operations note (iv)

10


17

19

Other borrowings note (iii)

318


276

240

Totalnote (i)

2,504


2,243

2,263

 

Notes

(i)      In addition to the debt listed above, £200 million Floating Rate Notes were issued by Prudential plc in October 2014 which will mature in October 2015. These Notes have been wholly subscribed by a Group subsidiary and accordingly have been eliminated on consolidation in the Group financial statements. These Notes were originally issued in October 2008 and have been reissued upon their maturity.

(ii)     In January 2015, the Company issued £300 million Medium Term Notes which will mature in January 2018. The proceeds, net of costs, were £299 million.

(iii)     Other borrowings mainly include senior debt issued through the Federal Home Loan Bank of Indianapolis (FHLB), secured by collateral posted with the FHLB by Jackson.

In addition, other borrowings include amounts whose repayment to the lender is contingent upon future surplus emerging from certain contracts specified under the arrangement. If insufficient surplus emerges on those contracts, there is no recourse to other assets of the Group and the liability is not payable to the degree of shortfall.

(iv)    In all instances the holders of the debt instruments issued by these subsidiaries and funds do not have recourse beyond the assets of those subsidiaries and funds.

 

(b)    Borrowings attributable to with-profits operations

 


2015 £m


2014 £m


30 Jun


30 Jun

31 Dec

Non-recourse borrowings of consolidated investment funds*

911


667

924

£100m 8.5% undated subordinated guaranteed bonds of Scottish Amicable Finance plc**

100


100

100

Other borrowings (predominantly obligations under finance leases)

78


97

69

Total

1,089


864

1,093

*  In all instances the holders of the debt instruments issued by these subsidiaries and funds do not have recourse beyond the assets of those subsidiaries and funds.

**             The interests of the holders of the bonds issued by Scottish Amicable Finance plc, a subsidiary of the Scottish Amicable Insurance Fund, are subordinated to the entitlements of the policyholders of that fund.

 

C7      Deferred tax

 

The statement of financial position contains the following deferred tax assets and liabilities in relation to:

 


Deferred tax assets


Deferred tax liabilities


30 Jun 2015 £m


30 Jun 2014 £m

31 Dec 2014 £m


30 Jun 2015 £m


30 Jun 2014 £m

31 Dec 2014 £m

Unrealised losses or gains on investments

 331


 116

 83


(1,673)


(1,611)

(1,697)

Balances relating to investment and insurance contracts

 8


 5

 4


(544)


(469)

(499)

Short-term temporary differences

 2,407


 2,001

 2,607


(2,076)


(1,748)

(2,065)

Capital allowances

 9


 9

 9


(32)


(27)

(30)

Unused deferred tax losses

 65


 42

 62


 -  


Total

 2,820


 2,173

 2,765


(4,325)


(3,855)

(4,291)

 

Deferred tax assets are recognised to the extent that they are regarded as recoverable, that is to the extent that, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying temporary differences can be deducted.

 

The taxation regimes applicable across the Group often apply separate rules to trading and capital profits and losses. The distinction between temporary differences that arise from items of either a trading or capital nature may affect the recognition of deferred tax assets. Accordingly, for the 2015 half year results and financial position at 30 June 2015 the possible tax benefit of approximately £106 million (30 June 2014: £123 million; 31 December 2014: £110 million), which may arise from capital losses valued at approximately £0.5 billion (30 June 2014: £0.6 billion; 31 December 2014: £0.5 billion), is sufficiently uncertain that it has not been recognised. In addition, a potential deferred tax asset of £42 million (30 June 2014: £47 million; 31 December 2014: £47 million), which may arise from trading tax losses and other potential temporary differences totalling £0.2 billion (30 June 2014: £0.3 billion; 31 December 2014 £0.2 billion) is sufficiently uncertain that it has not been recognised. Of these, losses of £28 million will expire within the next seven years. Of the remaining losses £1 million will expire within 20 years and the rest have no expiry date.

 

The table that follows provides a breakdown of the recognised deferred tax assets set out in the table above for both the short-term temporary differences and unused tax losses split by business unit. The table also shows the period of estimated recoverability for each respective business unit. For these and each category of deferred tax asset recognised their recoverability against forecast taxable profits is not significantly impacted by any current proposed changes to future accounting standards.

 


Short-term temporary differences


Unused tax losses


30 Jun

2015 £m

Expected

 period of

 recoverability


30 Jun

2015 £m

Expected

 period of

 recoverability

Asia insurance operations

34

1 to 3 years


51

3 to 5 years

 

US insurance operations

2,066

With run-off

of in-force book


UK insurance operations

136

1 to 10 years


Other operations

171

1 to 10 years


14

1 to 3 years

Total

2,407



65


 

Under IAS 12, 'Income Taxes', deferred tax is measured at the tax rates that are expected to apply to the period when the asset is realised or the liability settled, based on the tax rates (and laws) that have been enacted or are substantively enacted at the end of the reporting periods.

 

As part of the Summer Finance Bill 2015, the UK government proposed phased rate changes in the UK corporation tax rate to 19 per cent from 1 April 2017 and a further reduction to 18 per cent from 1 April 2020. As these changes have not been substantively enacted as at 30 June 2015 they have not been reflected in the balances at that date. The changes, once substantively enacted, are expected to have the effect of reducing the UK with-profits and shareholder-backed business element of the overall net deferred tax liabilities by £17 million.

 

C8      Defined benefit pension schemes

 

(a)    Background and summary economic and IAS 19 financial positions

The Group's businesses operate a number of pension schemes. The specific features of these plans vary in accordance with the regulations of the country in which the employees are located, although they are, in general, funded by the Group and based either on a cash balance formula or on years of service and salary earned in the last year or years of employment. The largest defined benefit scheme is the principal UK scheme, namely the Prudential Staff Pension Scheme (PSPS). PSPS accounts for 84 per cent (30 June 2014: 84 per cent; 31 December 2014: 84 per cent) of the underlying scheme liabilities of the Group's defined benefit schemes. 

 

The Group also operates two smaller UK defined benefit schemes in respect of Scottish Amicable (SASPS) and M&G (M&GGPS). In addition, there are two small defined benefit schemes in Taiwan which have negligible deficits.

 

Under the IAS 19 'Employee Benefits' valuation basis, the Group applies the principles of IFRIC 14, 'IAS 19 - The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction', whereby a surplus is only recognised to the extent that the Company is able to access the surplus either through an unconditional right of refund to the surplus or through reduced future contributions relating to ongoing service, which have been substantively enacted or contractually agreed. Further, where the Company does not have access to any funds once they are paid into the scheme, the IFRS financial position recorded reflects the higher of any underlying IAS 19 deficit and any obligation for committed deficit funding where applicable.

 

The Group asset/liability in respect of defined benefit pension schemes is as follows:

 




 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 £m



2014 £m



2014 £m




 

 

30 Jun






30 Jun






31 Dec






PSPS

SASPS

M&GGPS

Other

schemes

Total


PSPS

SASPS

M&GGPS

Other

schemes

Total


PSPS

SASPS

M&GGPS

Other

schemes

Total




note (i)




note (iv)


note (i)




note (iv)


note (i)




note (iv)


Underlying economic surplus (deficit)

915

(140)

53

(1)

827


745

(104)

51

(1)

691


840

(144)

60

(1)

755


Less: unrecognised surplus note (i)

(790)

(790)


(623)

(623)


(710)

(710)


Economic surplus (deficit) (including investment in Prudential insurance policies)

125

(140)

53

(1)

37


122

(104)

51

(1)

68


130

(144)

60

(1)

45


Consolidation adjustment against policyholder liabilities for investment in Prudential insurance policiesnote (ii)

(85)

(85)


(122)

(122)


(132)

(132)


IAS 19 pension asset (liability) on the Group statement of financial positionnote (iii)

125

(140)

(32)

(1)

(48)


122

(104)

(71)

(1)

(54)


130

(144)

(72)

(1)

(87)

 

Notes

(i)      For PSPS, the Group does not have an unconditional right of refund to any surplus of the scheme. The PSPS IAS 19 pension asset represents the present value of the economic benefit (impact) of the Company from the difference between future ongoing contributions to the scheme and estimated accrued cost of service.

(ii)     The underlying position on an economic basis reflects the assets (including investments in Prudential insurance policies that are offset against liabilities to policyholders on the Group consolidation) and the liabilities of the schemes.

(iii)     At 30 June 2015, the PSPS pension asset of £125 million (30 June 2014: £122 million; 31 December 2014: £130 million) and the other schemes' pension liabilities of £173 million (30 June 2014: £176 million; 31 December 2014: £217 million) are included within 'Other debtors' and 'Provisions' respectively on the consolidated statement of financial position.

(iv)    The amounts for PSPS and SASPS are apportioned between the PAC with-profits fund and the shareholders' fund. The amounts for the M&GGPS and other schemes are wholly attributable to the shareholders' fund. Of the economis surplus of £37 million (30 June 2014: £68 million; 31 December 2014; £45 million), the amounts attributable to the PAC with-profits fund and shareholders fund are as follows:

 



30 Jun

2015


30 Jun

2014

31 Dec

2014

Attributable to:

 

 

 

 

 

PAC with-profits fund

18


33

19


Shareholder-backed operations

19


35

26



37


68

45

 

Triennial actuarial valuations

In respect of PSPS, the contributions into the scheme are payable at the minimum level required under the scheme rules. Excluding expenses, the contributions are payable at approximately £6 million per annum for on-going service of active members of the scheme. No deficit or other funding is required. Deficit funding for PSPS, when applicable, is apportioned in the ratio of 70/30 between the PAC with-profits fund and shareholder-backed operations based on the sourcing of previous contributions. Employer contributions for on-going service of current employees are apportioned in the ratio relevant to current activity.

 

In respect of the SASPS, it has been agreed with the Trustees that the level of deficit funding be increased from the current level of £13.1 million per annum to £21 million per annum from 1 January 2015 until 31 March 2024, or earlier if the scheme's funding level reaches 100 per cent before this date, to eliminate the actuarial deficit. The deficit funding will be reviewed every three years at subsequent valuations.

 

In respect of the M&GGPS, deficit funding amounts designed to eliminate the actuarial deficit over a three year period are being made from January 2013 of £18.6 million per annum for the first two years and £9.3 million in the third year.

 

Defined benefit pension schemes in the UK are generally required to be subject to full actuarial valuations every three years in order to assess the appropriate level of funding for schemes in relation to their commitments. These valuations include assessments of the likely rate of return on the assets held within the separate trustee administered funds.

 

(b)    Assumptions

The actuarial assumptions used in determining benefit obligations and the net periodic benefit costs for the periods ended 30 June 2015, 30 June 2014 and 31 December 2014 were as follows:

 




2015 %

2014 %

2014 %




30 Jun

30 Jun

31 Dec




 

 

 

Discount rate*

3.7

4.2

3.5

Rate of increase in salaries

3.2

3.2

3.0

Rate of inflation**






Retail prices index (RPI)

3.2

3.2

3.0



Consumer prices index (CPI)

2.2

2.2

2.0

Rate of increase of pensions in payment for inflation:

 

 

 

 

PSPS:

 

 

 

 

 

Guaranteed (maximum 5%)

2.5

2.5

2.5



Guaranteed (maximum 2.5%)

2.5

2.5

2.5



Discretionary

2.5

2.5

2.5


Other schemes

3.2

3.2

3.0

*     The discount rate has been determined by reference to an 'AA' corporate bond index, adjusted where applicable, to allow for the difference in duration between the index and the pension liabilities.

**    The rate of inflation reflects the long-term assumption for the UK RPI or CPI depending on the tranche of the schemes.

 

The calculations are based on current actuarially calculated mortality estimates with a specific allowance made for future improvements in mortality. The specific allowance made is in line with a custom calibration and was updated in 2014 to reflect the 2012 mortality model from the Continuous Mortality Investigation Bureau of the Institute and Faculty of Actuaries (CMI). The tables used for PSPS immediate annuities in payment for all the periods presented were:

 

Male: 114.0 per cent PNMA00 with improvements in line with a custom calibration of the CMI's 2012 mortality model, with a long-term mortality improvement rate of 1.75 per cent per annum; and

 

Female: 108.5 per cent PNFA00 with improvements in line with a custom calibration of the CMI's 2012 mortality model, with a long-term mortality improvement rate of 1.25 per cent per annum.

 

The most recent full valuations have been updated to 30 June 2015, applying the principles prescribed by IAS 19.

 

(c)    Estimated pension scheme surpluses and deficits

The underlying pension position on an economic basis reflects the assets (including investments in Prudential policies that are offset against liabilities to policyholders on the Group consolidation) and the liabilities of the schemes. The IAS 19 basis excludes the investments in Prudential policies. At 30 June 2015, the investments in Prudential insurance policies comprise £138 million  (30 June 2014: £142 million; 31 December 2014: £131 million) for PSPS and £85 million (30 June 2014: £122 million; 31 December 2014: £132 million) for the M&GGPS. In principle, on consolidation the investments are eliminated against policyholder liabilities of UK insurance operations, so that the formal IAS 19 position for the scheme in isolation excludes these items. This treatment applies to the M&GGPS investments. However, as a substantial portion of the Company's interest in the underlying surplus of PSPS is not recognised, the adjustment is not necessary for the PSPS investments.

     

Movements on the pension scheme deficit determined on the economic basis are as follows, with the effect of the application of IFRIC 14 being shown separately:

 



Half year 2015 £m



Surplus

 (deficit) in

schemes at

1 Jan 2015

(Charge) credit to income statement

Actuarial

gains

 and losses

in other

comprehensive

 income

Contributions paid

Surplus

 (deficit) in

schemes at

30 Jun 2015

All schemes




 

 

Underlying position (without the effect of IFRIC 14)




 

 

Surplus

755

41

9

22

827

Less: amount attributable to PAC with-profits fund

(525)

(35)

(14)

(8)

(582)

Shareholders' share:




 

 

 

Gross of tax surplus (deficit) 

230

6

(5)

14

245


Related tax

(46)

(1)

1

(3)

(49)

Net of shareholders' tax

184

5

(4)

11

196

Application of IFRIC 14 for the derecognition of PSPS surplus




 

 

Derecognition of surplus

(710)

(13)

(67)

(790)

Less: amount attributable to PAC with-profits fund

506

10

48

564

Shareholders' share:  




 

 

 

Gross of tax surplus (deficit)

(204)

(3)

(19)

(226)


Related tax

41

1

4

46

Net of shareholders' tax

(163)

(2)

(15)

(180)

With the effect of IFRIC 14




 

 

Surplus (deficit)

45

28

(58)

22

37

Less: amount attributable to PAC with-profits fund

(19)

(25)

34

(8)

(18)

Shareholders' share:




 

 

 

Gross of tax surplus (deficit)

26

3

(24)

14

19


Related tax

(5)

5

(3)

(3)

Net of shareholders' tax

21

3

(19)

11

16

 

Underlying investments of the schemes

On the 'economic basis', after including the underlying assets represented by the investments in Prudential insurance policies as scheme assets, the plans' assets at 30 June 2015 comprise the following investments:

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 Jun 2015




30 Jun 2014




31 Dec 2014




 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSPS

Other

schemes

Total



PSPS

Other

schemes

Total



PSPS

Other

schemes

Total




£m

£m

£m

%


£m

£m

£m

%


£m

£m

£m

%

Equities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UK

132

75

207

3


132

79

211

3


126

86

212

2


Overseas

98

323

421

5


10

312

322

5


143

317

460

6

Bonds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government

4,984

424

5,408

69


4,420

339

4,759

67


5,078

440

5,518

68


Corporate

965

140

1,105

14


873

114

987

14


931

117

1,048

13


Asset-backed securities

143

16

159

2


71

23

94

1


197

26

223

3

Derivatives

166

(8)

158

2


127

4

131

2


159

(13)

146

2

Properties

124

58

182

2


44

53

97

1


93

57

150

2

Other assets

208

51

259

3


516

25

541

7


270

40

310

4

Total value of assets

6,820

1,079

7,899

100


6,193

949

7,142

100


6,997

1,070

8,067

100

 

(d) Sensitivity of the pension scheme liabilities to key variables

The total underlying Group pension scheme liabilities of £7,072 million (30 June 2014: £6,451 million; 31 December 2014: £7,312 million) comprise £5,905 million (30 June 2014: £5,448 million; 31 December 2014: £6,157 million) for PSPS and £1,167 million (30 June 2014: £1,003 million; 31 December 2014: £1,155 million) for the other schemes. The table below shows the sensitivity of the underlying PSPS and the other scheme liabilities at 30 June 2015, 30 June 2014 and 31 December 2014 to changes in discount rate, inflation rates and mortality rates. The sensitivity information below is based on the core scheme liabilities and assumptions at the balance sheet date. The sensitivity is calculated based on a change in one assumption with all other assumptions being held constant. As such, interdependencies between the assumptions are excluded.

 

The sensitivity of the underlying pension scheme liabilities as shown below does not directly equate to the impact on the profit or loss attributable to shareholders or shareholders' equity due to the effect of the application of IFRIC 14 on PSPS and the allocation of a share of the interest in financial position of the PSPS and SASPS schemes to the PAC with-profits fund as described above.

 
















Assumption applied




Impact of sensitivity on scheme liabilities on IAS 19 basis


2015


2014


Sensitivity change




2015


2014


30 Jun


30 Jun

31 Dec


in assumption



30 Jun


30 Jun

31 Dec

Discount rate

3.7%


4.2%

3.5%


Decrease by 0.2%


Increase in scheme













liabilities by:














PSPS

3.3%


3.3%

3.4%










Other schemes

5.2%


5.0%

5.2%















Discount rate

3.7%


4.2%

3.5%


Increase by 0.2%


Decrease in scheme













liabilities by:














PSPS

3.2%


3.1%

3.2%










Other schemes

4.8%


4.7%

4.9%















Rate of inflation

RPI:3.2%


3.2%

3.0%


RPI: Decrease by 0.2%


Decrease in scheme













liabilities by:






CPI:2.2%


2.2%

2.0%


CPI: Decrease by 0.2%



PSPS

0.6%


0.7%

0.6%







with consequent reduction



Other schemes

4.1%


4.1%

4.2%







in salary increases






















Mortality rate






Increase life expectancy


Increase in scheme











by 1 year



 liabilities by:














PSPS

3.2%


3.0%

3.3%










Other schemes

2.8%


3.0%

3.0%

 

 

C9      Share capital, share premium and own shares

 


30 Jun 2015


30 Jun 2014


31 Dec 2014


Number of ordinary shares

Share

 capital

Share

premium


Number of ordinary shares

Share

 capital

Share premium


Number of ordinary shares

Share

 capital

Share

premium



£m

£m



£m

£m



£m

£m

Issued shares of 5p each fully paid:












At 1 January

2,567,779,950

128

1,908


2,560,381,736

128

1,895


2,560,381,736

128

1,895

Shares issued under share-based schemes

3,284,119

 -  

2


5,845,737

 -  

8


7,398,214

 -  

13

At end of period

2,571,064,069

128

1,910


2,566,227,473

128

1,903


2,567,779,950

128

1,908

 

Amounts recorded in share capital represent the nominal value of the shares issued. The difference between the proceeds received on issue of shares, net of issue costs, and the nominal value of shares issued is credited to the share premium account.

 

At 30 June 2015, there were options outstanding under Save As You Earn schemes to subscribe for shares as follows:

 







Number of shares

to subscribe for

Share price

 range

Exercisable

by year



from

to


30 June 2015

8,007,928

288p

1,155p

2019

30 June 2014

7,617,023

288p

901p

2019

31 December 2014

8,624,491

288p

1,155p

2020

 

Transactions by Prudential plc and its subsidiaries in Prudential plc shares

The Group buys and sells Prudential plc shares ('own shares') either in relation to its employee share schemes or via transactions undertaken by authorised investment funds that the Group is deemed to control. The cost of own shares of £227 million as at 30 June 2015 (30 June 2014: £180 million; 31 December 2014: £195 million) is deducted from retained earnings. The Company has established trusts to facilitate the delivery of shares under employee incentive plans. At 30 June 2015, 10.8 million (30 June 2014: 9.5 million; 31 December 2014: 10.3 million) Prudential plc shares with a market value of £165.0 million (30 June 2014: £127.8 million; 31 December 2014: £153.1 million) were held in such trusts all of which are for employee incentive plans. The maximum number of shares held during the period was 10.8 million which was in May 2015.

 

The Company purchased the following number of shares in respect of employee incentive plans:

 





Number of shares

purchased

(in millions)

Cost

£m

Half year 2015

5.1

86.3

Half year 2014

6.2

81.9

Full year 2014

7.9

106.7

 

The Group has consolidated a number of authorised investment funds where it is deemed to control these funds under IFRS. Some of these funds hold shares in Prudential plc. The total number of shares held by these funds at 30 June 2015 was 6.8 million (30 June 2014: 7.5 million; 31 December 2014: 7.5 million) and the cost of acquiring these shares of £59 million (30 June 2014: £67 million; 31 December 2014: £67 million) is included in the cost of own shares. The market value of these shares as at 30 June 2015 was £105 million (30 June 2014: £100 million; 31 December 2014: £112 million). During 2015, these funds made a net reduction of 724,186 Prudential shares (30 June 2014: net additions of 405,978; 31 December 2014: net additions of 405,940) for a net decrease of £8.0 million to book cost (30 June 2014: net increase of £6.5 million; 31 December 2014: net increase of £7.0 million).

               

All share transactions were made on an exchange other than the Stock Exchange of Hong Kong.

 

Other than set out above the Group did not purchase, sell or redeem any Prudential plc listed securities during half year 2015 or 2014.

 

D       OTHER NOTES

 

D1   Sale of Japan Life business

 

On 5 February 2015, the Group announced that it had completed the sale of its closed book life insurance business in Japan, PCA Life Insurance Company Limited to SBI Holdings, Inc. following regulatory approvals. The transaction was announced on 16 July 2013. Of the agreed US$85 million cash consideration, the Group received US$68 million on completion of the transaction and a further payment of up to US$17 million will be received contingent upon the future performance of the Japan Life business.

 

The Japan Life business had been classified as held for sale on the statement of financial position of the Group since 2013. The held for sale assets and liabilities of the Japan Life business on the statement of financial position as at 30 June 2014 and 31 December 2014 were as follows:

 




2014 £m 




30 Jun

31 Dec

Assets




Investments


934

898

Other assets


72

45




1,006

943

Adjustment for remeasurement of the carrying value to fair value less costs to sell


(131)

(124)

Assets held for sale


875

819






Liabilities




Policyholder liabilities


783

717

Other liabilities


45

53

Liabilities held for sale


828

770






Net assets


47

49

 

Upon its classification as held for sale in 2013, the IFRS carrying value of the Japan Life business was set to represent the proceeds, net of related expenses. Subsequent remeasurement of the carrying value of the Japan Life business in 2014 resulted in a charge in the income statement of £(11) million in half year 2014 and a charge of £(13) million in full year 2014. These amounts, together with the results of the business including short-term value movements on investments also included in the income statement, netted to an insignificant amount for those periods.

 

On completion of the sale, the cumulative foreign exchange  translation loss of the Japan Life business of £46 million, that had arisen from 2004 (the year of the Group's conversion to IFRS) to disposal was recycled from other comprehensive income through the profit and loss account in half year 2015 as required by IAS 21. This amount is included within 'Cumulative exchange loss on the sold Japan Life business recycled from other comprehensive income' in the supplementary analysis of profit of the Group as shown in note B1.1. The adjustment has no net effect on shareholders' equity.

 

D2      Contingencies and related obligations

 

The Group is involved in various litigation and regulatory issues. While the outcome of such matters cannot be predicted with certainty, Prudential believes that the ultimate outcome of such litigation and regulatory issues will not have a material adverse effect on the Group's financial condition, results of operations or cash flows.

 

There have been no material changes to the Group's contingencies and related obligations in the six month period ended 30 June 2015.

 

D3      Post balance sheet events

 

Interim dividend

The 2015 interim dividend approved by the Board of Directors after 30 June 2015 is as described in note B7.

 

D4      Related party transactions

 

There were no transactions with related parties during the six months ended 30 June 2015 which have had a material effect on the results or financial position of the Group.

 

The nature of the related party transactions of the Group has not changed from those described in the Group's consolidated financial statements for the year ended 31 December 2014.

 

Statement of directors' responsibilities

 

The directors are responsible for preparing the Half Year Financial Report in accordance with applicable law and regulations.

 

Accordingly, the directors confirm that to the best of their knowledge:

 

-    the condensed consolidated financial statements have been prepared in accordance with IAS 34, 'Interim Financial Reporting', as adopted by the European Union;

-    the Half Year Financial Report includes a fair review of information required by:

 

(a) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the six months ended 30 June 2015, and their impact on the condensed consolidated financial statements, and a description of the principal risks and uncertainties for the remaining six months of the year; and

(b) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place during the six months ended 30 June 2015 and that have materially affected the financial position or the performance of the Group during the period and changes in the related party transactions described in the Group's consolidated financial statements for the year ended 31 December 2014.

 

The directors of Prudential plc as at 10 August are as listed in the Group's 2014 Annual Report except for the resignations of Tidjane Thiam and Pierre-Olivier Bouée and the appointment of Tony Wilkey in the first six months of 2015. In addition, as noted in the 2014 Annual Report, Lord Turnbull did not stand for re-election at the 2015 Annual General Meeting in May.

 

Independent review report to Prudential plc 

Introduction 

We have been engaged by the company to review the International Financial Reporting Standards (IFRS) basis financial information in the Half Year Financial Report for the six months ended 30 June 2015 which comprises the Condensed Consolidated Income Statement, the Condensed Consolidated Statement of Comprehensive Income, the Condensed Consolidated Statement of Changes in Equity, the Condensed Consolidated Statement of Financial Position, the Condensed Consolidated Statement of Cash Flows and the related explanatory notes.

 

We have also been engaged by the company to review the European Embedded Value (EEV) basis supplementary financial information for the six months ended 30 June 2015 which comprises the Post-tax Operating Profit Based on Longer-Term Investment Returns, the Post-tax Summarised Consolidated Income Statement, the Movement in Shareholders' Equity, the Summary Statement of Financial Position and the related explanatory notes and Total Insurance and Investment Products New Business information.

 

We have read the other information contained in the Half Year Financial Report and considered whether it contains any apparent misstatements or material inconsistencies with the IFRS basis financial information or the EEV basis supplementary financial information.

 

This report is made solely to the company in accordance with the terms of our engagement to assist the company in meeting the requirements of the Disclosure and Transparency Rules ("the DTR") of the UK's Financial Conduct Authority ("the UK FCA") and also to provide a review conclusion to the company on the EEV basis supplementary financial information. Our review of the IFRS basis financial information has been undertaken so that we might state to the company those matters we are required to state to it in this report and for no other purpose. Our review of the EEV basis supplementary financial information has been undertaken so that we might state to the company those matters we have been engaged to state in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company for our review work, for this report, or for the conclusions we have reached. 

 

Directors' responsibilities 

The Half Year Financial Report, including the IFRS basis financial information contained therein, is the responsibility of, and has been approved by, the directors.  The directors are responsible for preparing the Half Year Financial Report in accordance with the DTR of the UK FCA.  The directors have accepted responsibility for preparing the EEV basis supplementary financial information in accordance with the European Embedded Value Principles issued in May 2004 by the European CFO Forum ('the EEV Principles') and for determining the methodology and assumptions used in the application of those principles.

 

The annual IFRS basis financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union ('EU'). The IFRS basis financial information included in this Half Year Financial Report has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU.

 

The EEV basis supplementary financial information has been prepared in accordance with the EEV principles using the methodology and assumptions set out in notes 1 and 13 to the EEV basis supplementary financial information. The EEV basis supplementary financial information should be read in conjunction with the IFRS basis financial information.

 

Our responsibility 

Our responsibility is to express to the company a conclusion on the IFRS basis financial information in the Half Year Financial Report and the EEV basis supplementary financial information based on our reviews, as set out in our engagement letter with you dated 18 July 2015. 

 

Scope of review 

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board for use in the UK.  A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.  A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion. 

 

Conclusion 

Based on our review, nothing has come to our attention that causes us to believe that the IFRS basis financial information in the Half Year Financial Report for the six months ended 30 June 2015 is not prepared, in all material respects, in accordance with IAS 34 as adopted by the EU and the DTR of the UK FCA.

 

Based on our review, nothing has come to our attention that causes us to believe that the EEV basis supplementary financial information for the six months ended 30 June 2015 is not prepared, in all material respects, in accordance with the EEV Principles, using the methodology and assumptions set out in notes 1 and 13 to the EEV basis supplementary financial information.

 

Rees Aronson

For and on behalf of KPMG LLP

Chartered Accountants 

London

10 August 2015 

 

Additional Financial Information* (IFRS) 

 

I     IFRS profit and loss information

I(a) Analysis of long-term insurance business pre-tax IFRS operating profit based on longer-term investment returns by driver

This schedule classifies the Group's pre-tax operating earnings from long-term insurance operations into the underlying drivers of those profits, using the following categories:

i       Spread income represents the difference between net investment income (or premium income in the case of the UK annuities new business) and amounts credited to certain policyholder accounts. It excludes the operating investment returns on shareholder net assets, which has been separately disclosed as expected return on shareholder assets.

ii      Fee income represents profits driven by net investment performance, being asset management fees that vary with the size of the underlying policyholder funds net of investment management expenses.

iii     With-profits business represents the gross of tax shareholders' transfer from the with-profits fund for the period.

iv     Insurance margin primarily represents profits derived from the insurance risks of mortality and morbidity.

v      Margin on revenues primarily represents amounts deducted from premiums to cover acquisition costs and administration expenses.

vi     Acquisition costs and administration expenses represent expenses incurred in the period attributable to shareholders. It excludes items such as restructuring costs and Solvency II costs which are not included in the segment profit for insurance as well as items that are more appropriately included in other source of earnings lines (eg investment expenses are netted against investment income as part of spread income or fee income as appropriate).

vii    DAC adjustments comprises DAC amortisation for the period, excluding amounts related to short-term fluctuations in investment returns, net of costs deferred in respect of new business.

 

Analysis of pre-tax IFRS operating profit by source and margin analysis of Group long-term insurance business

The following analysis expresses certain of the Group's sources of operating profit as a margin of policyholder liabilities or other suitable driver. Details on the calculation of the Group's average policyholder liability balances are given in note (iii) at the end of this section.

 



 

 

 

 

 

 

 

 

Half year 2015 £m



Asia 

US 

UK 

Total

Average

liability

Margin

bps



 

 

note (v)


note (iv)

note(ii)

Spread income

65

372

137

574

72,890

157

Fee income

86

832

33

951

125,581

151

With-profits

21

133

154

106,205

29

Insurance margin

387

383

87

857



Margin on revenues

832

88

920



Expenses:

 

 

 

 

 

 

 

Acquisition costsnote (i)

(573)

(479)

(43)

(1,095)

2,733

(40)%


Administration expenses

(355)

(408)

(66)

(829)

206,167

(80)


DAC adjustmentsnote (vi)

78

114

192



Expected return on shareholder assets

33

20

67

120



Long-term business operating profit

 574

 834

 436

 1,844



 

See notes at the end of this section.

 



Half year 2014 AER £m



Asia 

US 

UK 

Total

Average

liability

Margin

bps



 

 

note (v)


note (iv)

note (ii)

Spread income

62

364

131

557

64,741

172

Fee income

74

658

32

764

106,052

144

With-profits

15

135

150

98,046

31

Insurance margin

314

328

30

672



Margin on revenues

724

84

808



Expenses:

 

 

 

 

 

 

 

Acquisition costsnote (i)

(473)

(477)

(50)

(1,000)

2,286

(44)%


Administration expenses

(304)

(333)

(64)

(701)

178,649

(78)


DAC adjustmentsnote (vi)

40

135

(6)

169



Expected return on shareholder assets

31

11

74

116



Long-term business operating profit

 483

 686

 366

 1,535



 

See notes at the end of this section.

 

* The additional financial information is not covered by the KPMG independent review opinion.

 



 

 

 

 

 

 

 

 

Half year 2014 CER £m

note (iii)



Asia 

US 

UK 

Total

Average

liability

Margin

bps



 

 

note (v)


note (iv)

note (ii)

Spread income

65

398

131

594

67,672

176

Fee income

76

721

32

829

112,561

147

With-profits

16

135

151

98,560

31

Insurance margin

323

360

30

713



Margin on revenues

746

84

830



Expenses:

 

 

 

 

 

 

 

Acquisition costsnote (i)

(488)

(523)

(50)

(1,061)

2,415

(44)%


Administration expenses

(316)

(365)

(64)

(745)

188,814

(79)


DAC adjustmentsnote (vi)

43

147

(6)

184



Expected return on shareholder assets

32

13

74

119



Long-term business operating profit

 497

 751

 366

 1,614



 

See notes at the end of this section.

 

Margin analysis of long-term insurance business - Asia

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asia

 

 

 

 

 

 

 

Half year 2015


Half year 2014 AER

 

Half year 2014 CER





 

 

note (iii)



 

Average 




Average  

 

 

 

Average 




Profit 

Liability 

Margin 


Profit  

Liability 

Margin 


Profit 

Liability 

Margin 



 

note (iv)

note (ii)



note (iv)

note (ii)



note (iv)

note (ii)

Long-term business

£m 

£m 

bps 


£m 

£m 

bps 


£m 

£m 

bps 



 

 

 

 

 

 

 

 

 

 

 

Spread income

65

10,514

124


62

8,472

146


65

8,785

148

Fee income

86

16,342

105


74

14,204

104


76

14,377

106

With-profits

21

16,778

25


15

13,653

22


16

14,167

23

Insurance margin

387




314


 

 

323



Margin on revenues

832




724


 

 

746



Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition costsnote (i)

(573)

1,366

(42)%


(473)

996

(47)%


(488)

1,042

(47)%


Administration expenses

(355)

26,856

(264)


(304)

22,676

(268)


(316)

23,162

(273)


DAC adjustmentsnote (vi)

78




40


 

 

43



Expected return on shareholder assets

33




31


 

 

32



Operating profit

574




483


 

 

497



 

See notes at the end of this section.

 

Analysis of Asia operating profit drivers

-    On a constant exchange rate basis, spread income has remained in line with the prior year. The margin has declined from 148 basis points in half year 2014 to 124 basis points in half year 2015 due to a change in product and country mix, caused in part by the cessation of sales of Universal Life products in Singapore.

-    Fee income has increased by 13 per cent at constant exchange rates (AER 16 per cent), broadly in line with the increase in movement in average unit-linked liabilities.

-    On a constant exchange rate basis, insurance margin has increased by 20 per cent to £387 million in half year 2015 (AER 23 per cent) primarily reflecting the continued growth of the in-force book, which contains a relatively high proportion of risk-based products.

-    Margin on revenue has increased by £86 million on a constant exchange rate basis from £746 million in half year 2014 to £832 million in half year 2015 primarily reflecting higher premium income recognised in the period.

-    Acquisition costs have increased by 17 per cent at constant exchange rates (AER 21 per cent) in half year 2015, compared to the 31 per cent increase in APE sales (AER 37 percent increase), resulting in a decrease in the acquisition costs ratio. The analysis above uses shareholder acquisition costs as a proportion of total APE. If with-profits sales were excluded from the denominator the acquisition cost ratio would become 66 per cent (half year 2014: 67 per cent at CER), the small decrease being the result of product and country mix.

-    Administration expenses have increased by 12 per cent at constant exchange rates (AER 17 per cent increase) in half year 2015 as the business continues to expand. On constant exchange rates, the administration expense ratio has reduced from 273 basis points in half year 2014 to 264 basis points in half year 2015.

 

Margin analysis of long-term insurance business - US

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US








Half year 2015


Half year 2014 AER


Half year 2014 CER



 

 

 

 

 

 

 

 

 

note (iii)




 

Average




Average




Average




Profit

Liability

Margin


Profit

Liability

Margin


Profit

Liability

Margin



 

note (iv)

note (ii)



note (iv)

note (ii)



note (iv)

note (ii)

Long-term business

£m

£m

bps


£m

£m

bps


£m

£m

bps



 

 

 

 

 

 

 

 

 

 

 

Spread income

372

30,515

244


364

28,207

258


398

30,825

258

Fee income

832

86,267

193


658

68,177

193


721

74,513

193

Insurance margin

383




328




360



Expenses

 

 

 

 

 

 

 

 

 

 

 


Acquisition costsnote (i)

(479)

857

(56)%


(477)

871

(55)%


(523)

954

(55)%


Administration expenses

(408)

124,478

(66)


(333)

104,240

(64)


(365)

113,919

(64)


DAC adjustments

114




135




147



Expected return on shareholder assets

20




11




13



Operating profit

834




686




751



 

See notes at the end of this section.

 

Analysis of US operating profit drivers:

-    Spread income has decreased by 6 per cent at constant exchange rates (AER increased by 2 per cent) to £372 million in the first half of 2015. The reported spread margin decreased to 244 basis points from 258 basis points in the first half of 2014, primarily due to lower investment yields, reflecting the lower interest rate environment. Spread income benefited from swap transactions previously entered into to more closely match the asset and liability duration. Excluding this effect, the spread margin would have been 167 basis points (half year 2014 CER: 188 basis points).

-    Fee income has increased by 15 per cent at constant exchange rates (AER 26 per cent) to £832 million during the first half of 2015, primarily due to higher average separate account balances resulting from positive net cash flows from variable annuity business and market appreciation. Fee income margin has remained consistent with the prior year at 193 basis points (half year 2014 CER: 193 basis points).  

-    Insurance margin represents operating profits from insurance risks, including variable annuity guarantees and other sundry items. Insurance margin increased to £383 million in the first half of 2015 compared to £360 million at constant exchange rates at half year 2014, due primarily to higher fee income from variable annuity guarantees following positive net flows in recent periods into variable annuity business with guarantees.

-    Acquisition costs, which are commissions and expenses incurred to acquire new business, including those that are not deferrable, have decreased by 8 per cent at constant exchange rates broadly in line with the decline in sales. As a percentage of APE, acquisition costs have remained relatively flat in comparison to the first half of 2014 at 56 per cent.  

-    Administration expenses increased to £408 million during the first half of 2015, compared to £365 million for the first half of 2014 at a constant exchange rate (AER £333 million), primarily as a result of higher asset-based commissions paid on the larger 2015 separate account balance subject to these trail commissions. These are paid upon policy anniversary dates and are treated as an administration expense in this analysis. Excluding these trail commissions, the resulting administration expense ratio would be slightly lower than in 2014 at 36 basis points (first half of 2014: 37 basis points at CER and AER).  

-    DAC adjustments decreased to £114 million during the first half of 2015, compared to £147 million at a constant exchange rate (AER £135 million) during the first half of 2014, primarily due to a decline in DAC deferrals due to the reduced sales in 2015.

Analysis of pre-tax operating profit before and after acquisition costs and DAC adjustments

 



















Half year 2015 £m


Half year 2014 AER £m


Half year 2014 CER £m













note (iii)




Acquisition costs




Acquisition costs




Acquisition costs




Other operating profits

Incurred

Deferred

Total


Other operating profits

Incurred

Deferred

Total


Other operating profits

Incurred

Deferred

Total


Total operating profit before acquisition costs and DAC adjustments

1,199



1,199


1,028



1,028


1,127



1,127


Less new business strain


(479)

369

(110)



(477)

374

(103)



(523)

409

(114)

















Other DAC adjustments - amortisation of previously deferred acquisition costs:
















Normal



(275)

(275)




(249)

(249)




(273)

(273)


Deceleration



20

20




10

10




11

11

Total

1,199

(479)

114

834


1,028

(477)

135

686


1,127

(523)

147

751

 

Margin analysis of long-term insurance business - UK

 



UK



Half year 2015

 


Half year 2014

note (v)



 

Average 




Average  




Profit  

Liability 

Margin 


Profit  

Liability 

Margin 



 

note (iv)

note (ii)



note (iv)

note (ii)

Long-term business

£m 

£m 

bps 


£m 

£m 

bps 



 

 

 

 

 

 

 

Spread income

137

31,861

86


131

28,062

93

Fee income

33

22,972

29


32

23,671

27

With-profits

133

89,427

30


135

84,393

32

Insurance margin

87




30



Margin on revenues

88




84



Expenses:

 

 

 

 

 

 

 

 

Acquisition costsnote (i)

(43)

510

(8)%


(50)

419

(12)%


Administration expenses

(66)

54,833

(24)


(64)

51,733

(25)


DAC adjustments




(6)



Expected return on shareholders' assets

67




74



Operating profit

436




366



 

Analysis of UK operating profit drivers:

-    The adverse effect on spread income from lower new retail and bulk annuity sales has been offset by profits from the in-force business, so that overall spread income has increased from £131 million in half year 2014 to £137 million in half year 2015.

-    Insurance margin has increased from £30 million in half year 2014 to £87 million in half year 2015 due to a £61 million profit from an outward longevity reassurance transaction entered into in the first half of 2015.

-    Margin on revenues represents premium charges for expenses and other sundry net income received by the UK. The half year 2015 margin remained stable at £88 million compared with the £84 million reported for half year 2014.

-    Acquisition costs as a percentage of new business sales for half year 2015 decreased to 8 per cent from 12 per cent. The ratio above expresses the percentage of shareholder acquisition costs as a percentage of total APE sales. It is therefore impacted by the level of with-profit sales in the year. Acquisition costs as a percentage of shareholder-backed new business sales and excluding the bulk annuity transactions, were 37 per cent in half year 2015 (half year 2014: 35 per cent).

 

Notes

(i)      The ratio for acquisition costs is calculated as a percentage of APE sales including with-profits sales. Acquisition costs include only those relating to shareholder-backed business.

(ii)     Margin represents the operating return earned in the period as a proportion of the relevant class of policyholder liabilities excluding unallocated surplus. The margin is on an annualised basis in which half year profits are annualised by multiplying by two.

(iii)     The half year 2014 comparative information has been presented at Actual Exchange Rate (AER) and Constant Exchange Rates (CER) so as to eliminate the impact of exchange translation. CER results are calculated by translating prior period results using the current period foreign exchange rates. All CER profit figures have been translated at current period average rates. For Asia CER average liability calculations the policyholder liabilities have been translated using current period opening and closing exchange rates. For the US CER average liability calculations the policyholder liabilities have been translated at the current period month end closing exchange rates. See also note A1.

(iv)    For UK and Asia, opening and closing policyholder liabilities have been used to derive an average balance for the period, as a proxy for average balances throughout the period. The calculation of average liabilities for Jackson is derived from month end balances throughout the period as opposed to opening and closing balances only. Average liabilities for spread income are based on the general account liabilities to which spread income attaches. Average liabilities used to calculate the administration expense margin exclude the REALIC liabilities reinsured to third parties prior to the acquisition by Jackson. Average liabilities are adjusted for business acquisitions and disposals in the period. 

(v)     In order to show the UK long-term business on a comparable basis, the half year 2014 comparative results exclude the contribution from the sold PruHealth and PruProtect businesses.

(vi)    The DAC adjustment contains £16 million in respect of joint ventures in half year 2015 (half year 2014: £2 million).

 

I(b)     Asia operations - analysis of IFRS operating profit by territory 

 

Operating profit based on longer-term investment returns for Asia operations are analysed below. The table below presents the half year 2014 results on both actual exchange rates (AER) and constant exchange rates (CER) bases so as to eliminate the impact of exchange translation.

 


 2015 £m


 2014 £m


%


 2014 £m


 

Half year


AER

Half year

CER

Half year


Half year

2015 vs

half year

2014

AER

Half year

2015 vs

half year

2014

CER


Full year

Hong Kong

69


51

56


35%

23%


109

Indonesia

167


139

138


20%

21%


309

Malaysia

61


61

59


0%

3%


118

Philippines

14


11

12


27%

17%


28

Singapore

105


99

101


6%

4%


214

Thailand

39


25

27


56%

44%


53

Vietnam

34


27

30


26%

13%


72

SE Asia Operations inc. Hong Kong

489


413

423


18%

16%


903

China

12


8

9


50%

33%


13

India

22


24

25


(8)%

(12)%


49

Korea

19


17

18


12%

6%


32

Taiwan

8


7

7


14%

14%


15

Other

(3)


(4)

(4)


25%

25%


(9)

Non-recurrent itemsnote (ii)

29


19

20


53%

45%


49

Total insurance operationsnote (i)

576


484

498


19%

16%


1,052

Development expenses

(2)


(1)

(1)


(100)%

(100)%


(2)

Total long-term business operating profit

574


483

497


19%

15%


1,050

Eastspring Investments

58


42

43


38%

35%


90

Total Asia operations

632


525

540


20%

17%


1,140

 

Notes

(i)      Analysis of operating profit between new and in-force business

         The result for insurance operations comprises amounts in respect of new business and business in-force as follows:

 



2015 £m


2014 £m



Half year


AER

Half year

CER

Half year

Full year

New business strain

(33)


(19)

(20)

(18)

Business in force

580


484

498

1,021

Non-recurrent itemsnote (ii)

29


19

20

49

Total

576


484

498

1,052

†   The IFRS new business strain corresponds to approximately 2 per cent of new business APE sales for 2014 (half year 2014: approximately 2 per cent; full year 2014: approximately 1 per cent).

 

The strain represents the pre-tax regulatory basis strain to net worth after IFRS adjustments; for deferral of acquisition costs and deferred income where appropriate.

 

(ii)     Other non-recurrent items of £29 million in 2015 (half year 2014: £19 million; full year 2014: £49 million) represent a small number of items none of which are individually significant that are not anticipated to re-occur in subsequent years. 

 

I(c)     Analysis of asset management operating profit based on longer-term investment returns

 


 

 

 

 

 

 

 

 

 

 

 

 

Half year 2015 £m


M&G

Eastspring

 Investments

Prudential

Capital

US

Total


note (ii)

note (ii)




Operating income before performance-related fees

491

149

47

175

862

Performance-related fees

1

2

3

Operating income(net of commission)note (i)

492

151

47

175

865

Operating expensenote (i)

(248)

(86)

(40)

(163)

(537)

Share of associate's results

7

7

Group's share of tax on joint ventures' operating profit

(7)

(7)

Operating profit based on longer-term investment returns

251

58

7

12

328

Average funds under management

£260.1bn

£81.6bn




Margin based on operating income*

38bps

37bps




Cost / income ratio**

51%

58%





 

 

 

 

 

 

Half year 2014 £m


M&G

Eastspring

 Investments

Prudential

Capital

US

Total


note (ii)

note (ii)




Operating income before performance-related fees

463

111

64

139

777

Performance-related fees

7

 -  

 -  

7

Operating income(net of commission)note (i)

470

111

64

139

784

Operating expensenote (i)

(249)

(65)

(42)

(144)

(500)

Share of associate's results

6

6

Group's share of tax on joint ventures' operating profit

(4)

(4)

Operating profit based on longer-term investment returns

227

42

22

(5)

286

Average funds under management

£242.9bn

£62.4bn




Margin based on operating income*

38bps

36bps




Cost / income ratio**

54%

59%





 

 

 

 

 


Full year 2014 £m


M&G

Eastspring

 Investments

Prudential

Capital

US

Total


note (ii)

note (ii)




Operating income before performance-related fees

954

240

 130

 303

1,627

Performance-related fees

33

1

 34

Operating income(net of commission)note (i)

987

241

130

303

1,661

Operating expensenote (i)

(554)

(140)

(88)

(291)

(1,073)

Share of associate's results

13

13

Group's share of tax on joint ventures' operating profit

(11)

(11)

Operating profit based on longer-term investment returns

446

90

42

12

590

Average funds under management

£250.0bn

£68.8bn




Margin based on operating income*

38bps

35bps




Cost / income ratio**

58%

59%




 

Notes

(i)      Operating income and expense includes the Group's share of contribution from joint ventures (but excludes any contribution from associates). In the income statement as shown in note B2 of the IFRS  financial statements, the net post-tax income of the joint ventures and associates is shown as a single item.

(ii)     M&G and Eastspring Investments can be further analysed as follows:

 





 

 

 

 

 

 

 

 

 

 

 

M&G


Eastspring Investments

Operating income before performance related fees


Operating income before performance related fees


Retail

Margin

 of FUM*

Institu-

tional

Margin

 of FUM*

Total

Margin

 of FUM*


       

Retail

Margin

 of FUM*

Institu-

tional

Margin

 of FUM*

Total

Margin

 of FUM*


£m

bps 

£m 

bps 

£m 

bps 



£m

bps 

£m 

bps 

£m 

bps 

30 Jun 2015

309

86

182

19

491

38


30 Jun 2015

93

63

56

23

149

37

30 Jun 2014

291

86

172

20

463

38


30 Jun 2014

65

62

46

22

111

36

31 Dec 2014

593

84

361

20

954

38


31 Dec 2014

139

60

101

22

240

35

*     Margin represents operating income before performance related fees as a proportion of the related funds under management (FUM). Half year figures have been annualised by multiplying by two. Monthly closing internal and external funds managed by the respective entity have been used to derive the average. Any funds held by the Group's insurance operations which are managed by third parties outside of the Prudential Group are excluded from these amounts.

**      Cost/income ratio represents cost as a percentage of operating income before performance related fees.

        Institutional includes internal funds.

 

II     Other information

 

II(a) Holding company cash flow

 




2015 £m


2014 £m




Half year


Half year

Full year

Net cash remitted by business units:





UK net remittances to the Group






UK Life fund paid to the Group

200


193

193


Shareholder-backed business:







Other UK paid to the Group

31


53

132



Group invested in UK




Total shareholder-backed business

31


53

132

Total UK net remittances to the Group

231


246

325








US remittances to the Group

403


352

415








Asia net remittances to the Group






Asia paid to the Group:







Long-term business

280


240

453



Other operations

40


32

60




320


272

513


Group invested in Asia:







Long-term business

(4)


(3)

(3)



Other operations (including funding of Regional Head Office costs)

(58)


(53)

(110)




(62)


(56)

(113)

Total Asia net remittances to the Group

258


216

400








M&G remittances to the Group

151


135

285

Prudential Capital remittances to the Group

25


25

57

Net remittances to the Group from Business Units

1,068


974

1,482

Net interest paid

(137)


(161)

(335)

Tax received

72


111

198

Corporate activities

(93)


(93)

(193)

Solvency II costs

(10)


(12)

(23)

Total central outflows

(168)


(155)

(353)

Net operating holding company cash flow before dividend*

900


819

1,129

Dividend paid

(659)


(610)

(895)

Operating holding company cash flow after dividend*

241


209

234

Non-operating net cash flow**

380


(520)

(978)

Total holding company cash flow

621


(311)

(744)


Cash and short-term investments at beginning of period

1,480


2,230

2,230


Foreign exchange movements

(7)


(17)

(6)

Cash and short-term investments at end of period

2,094


1,902

1,480

Including central finance subsidiaries.

**             Non-operating net cash flow is principally for corporate transactions for distribution rights and acquired subsidiaries, and issue or repayment of subordinated debt.

 

II(b)    Funds under management

 

(a)    Summary

 



2015 £bn


2014 £bn



30 Jun


30 Jun

31 Dec

Business area:

 

 

 

 

 

Asia operations

51.4


42.1

49.0


US operations

126.9


109.9

123.6


UK operations

169.6


160.4

169.0

Prudential Group funds under managementnote (i)

347.9


312.4

341.6

External funds note (ii)

157.0


144.8

154.3

Total funds under management

504.9


457.2

495.9

 

Notes

(i)      Prudential Group funds under management of  £347.9 billion (30 June 2014: £312.4 billion; 31 December 2014: £341.6 billion) comprise:

 



2015 £bn


2014 £bn



30 Jun


30 Jun

31 Dec

Total investments per the consolidated statement of financial position

343.1


308.8

337.4

Less: investments in joint ventures and associates accounted for using the equity method

(1.0)


(0.9)

(1.0)

Internally managed funds held in joint ventures

5.4


4.2

4.9

Investment properties which are held for sale or occupied by the Group (included in other IFRS captions)

0.4


0.3

0.3

Prudential Group funds under management

347.9


312.4

341.6

 

(ii)     External funds shown above as at 30 June 2015 of £157.0 billion (30 June 2014: £144.8 billion; 31 December 2014: £154.3 billion) comprise £168.9 billion (30 June 2014: £158.1 billion; 31 December 2014: £167.2 billion) of funds managed by M&G and Eastspring Investments as shown in note (b) below less £11.9 billion (30 June 2014: £13.3 billion; 31 December 2014: £12.9 billion) that are classified within Prudential Group's funds.

 

(b)    Investment products - external funds under management

 


Half year 2015 £m


Half year 2014 £m


Full year 2014 £m


Eastspring

Investments

M&G

Group

total


Eastspring

Investments

M&G

Group

total


Eastspring

Investments

M&G

Group

total


note


note


note


note


note


note

At beginning of period

30,133

137,047

167,180


22,222

125,989

148,211


22,222

125,989

148,211

Market gross inflows

56,725

20,425

77,150


38,934

19,322

58,256


82,440

38,017

120,457

Redemptions

(51,555)

(22,800)

(74,355)


(36,504)

(15,111)

(51,615)


(77,001)

(30,930)

(107,931)

Market exchange translation and other movements

212

(1,272)

(1,060)


726

2,571

3,297


2,472

3,971

6,443

At end of period

35,515

133,400

168,915


25,378

132,771

158,149


30,133

137,047

167,180

 

Note

The £168.9 billion (30 June 2014: £158.1 billion; 31 December 2014: £167.2 billion) investment products comprise £163.5 billion (30 June 2014: £153.8 billion; 31 December 2014: £162.4 billion) plus Asia Money Market Funds of £5.4 billion (30 June 2014: £4.3 billion; 31 December 2014: £4.8 billion).

 

(c)    M&G and Eastspring Investments - total funds under management

 


Eastspring Investments


M&G



note








2015 £bn


2014 £bn

2014 £bn


2015 £bn


2014 £bn

2014 £bn



30 Jun


30 Jun

31 Dec


30 Jun


30 Jun

31 Dec


External funds under management

35.5


25.4

30.1


133.4


132.8

137.0


Internal funds under management

49.8


41.4

47.2


123.1


120.9

127.0


Total funds under management

85.3


66.8

77.3


256.5


253.7

264.0


 

Note

The external funds under management for Eastspring Investments include Asia Money Market Funds at 30 June 2015 of £5.4 billion (30 June 2014: £4.3 billion; 31 December 2014: £4.8 billion).


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR PMMPTMBTBBLA